UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                   FORM 10-K/A
                                 AMENDMENT NO. 3

[X]  Annual Report Pursuant to Section 13 or 15(d) of The Securities Exchange
     Act of 1934

For the fiscal year ended                      December 31, 2004
                          --------------------------------------------

                                       or

[ ]  Transition Report Pursuant to Section 13 or 15(d) of The Securities
     Exchange Act of 1934

For the transition period from _______________ to ________________

                          Commission File Number 1-7234

                            GP STRATEGIES CORPORATION
             (Exact name of Registrant as specified in its charter)


                                         
       Delaware                                             13-1926739
--------------------------------------------------------------------------------
(State of Incorporation)                    (I.R.S. Employer Identification No.)

777 Westchester Avenue, White Plains, NY                      10604
--------------------------------------------------------------------------------
(Address of principal executive offices)                    (Zip Code)


                                  914-249-9700
--------------------------------------------------------------------------------
               Registrant's telephone number, including area code:

Securities registered pursuant to Section 12(b) of the Act:



       Title of Each Class          Name of each exchange on which registered:
       -------------------          -----------------------------------------
                                 
Common Stock, $.01 par value             New York Stock Exchange, Inc.


Securities registered pursuant to Section 12(g) of the Act:  None

Indicate by check mark whether the Registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the Registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days. Yes X  No
                                      ---   ---

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405
of Regulation S-K is not contained herein, and will not be contained, to the
best of Registrant's knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K.

Indicate by check mark whether the registrant is an accelerated filer.
Yes X  No
   ---   ---

The aggregate market value of the outstanding shares of the Registrant's Common
Stock, par value $.01 per share and Class B Capital Stock, par value $.01 per
share held by non-affiliates as of June 30, 2004 was approximately $83,228,000.

The number of shares outstanding of each of the Registrant's Common Stock and
Class B Stock as of March 10, 2005:



       Class                                                  Outstanding
       -----                                                  -----------
                                                        
Common Stock, par value $.01 per share                     16,736,262 shares
Class B Capital Stock, par value $.01 per share            1,200,000 shares


DOCUMENTS INCORPORATED BY REFERENCE
Portions of the Registrant's definitive Proxy Statement for its 2005 Annual
Meeting of Stockholders are incorporated herein by reference into Part III
hereof.

                                EXPLANATORY NOTE

GP Strategies Corporation (the "Company or we") filed its Annual Report on Form
10-K for the fiscal year ended December 31, 2004 (the "Initial Form 10-K") with
the Securities and Exchange Commission (the "Commission") on March 17, 2005,
Amendment No. 1 on Form 10-K/A on April 4, 2005, and Amendment No. 2 on Form
10-K/A on April 29, 2005. This Amendment No. 3 on Form 10-K/A is filed solely to
correct the inadvertant omission to file with Amendments No.1 and No.2 the
certifications required by the Sarbanes-Oxley Act of 2002.

Except for the matters disclosed in Amendment No. 1 and Amendment No. 2 on Form
10-K/A, which speak as of the dates they were respectively filed, the Initial
Form 10-K continues to speak as of March 17, 2005, which was the date of its
initial filing with the Commission, and we have not updated the disclosures
contained therein to reflect events that have occurred since the date of that
initial filing.

CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS

The forward-looking statements contained herein reflect GP Strategies'
management's current views with respect to future events and financial
performance. We use words such as "expects", "intends" and "anticipates" to
indicate forward-looking statements. These forward-looking statements are
subject to certain risks and uncertainties that could cause actual results to
differ materially from those in the forward-looking statements, all of which are
difficult to predict and many of which are beyond the control of GP Strategies,
including, but not limited to, our inability to generate funds by selling any
assets that were included in the spin-off, our holding company structure,
failure to continue to attract and retain personnel, loss of business from
significant customers, failure to keep pace with technology, changing economic
conditions, competition, our ability to implement procedures that will reduce
the likelihood that material weaknesses in internal control over financial
reporting will not occur in the future, and those other risks and uncertainties
detailed in GP Strategies' periodic reports and registration statements filed
with the Securities and Exchange Commission.

If any one or more of these expectations and assumptions proves incorrect,
actual results will likely differ materially from those contemplated by the
forward-looking statements. Even if all of the foregoing assumptions and
expectations prove correct, actual results may still differ materially from
those expressed in the forward-looking statements as a result of factors we may
not anticipate or that may be beyond our control. While we cannot assess the
future impact that any of these differences could have on our business,
financial condition, results of operations and cash flows or the market price of
shares of our common stock, the differences could be significant. We do not
undertake to update any forward-looking statements made by us.

PART I

ITEM 7: MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
        OF OPERATIONS:

RESULTS OF OPERATIONS

General Overview

The Company's primary operating entity is General Physics, a global workforce
development company that improves the effectiveness of organizations by
providing training, management consulting, e-Learning solutions and engineering
services that are customized to meet the specific needs of clients. Clients
include Fortune 500 companies, manufacturing, process and energy companies and
other commercial and governmental customers.

The Company's other operating entity is its majority owned subsidiary, GSE
Systems Inc. ("GSE"), which was formerly called the Simulation segment. GSE is a
world leader in real-time high fidelity simulation technology and model
development and provides simulation solutions and services to the power
generation industry, the process industries, and the U.S. Government sector. In
addition, GSE provides plant monitoring and signal analysis monitoring and
optimization software primarily to the power industry, and develops specialized
software applications for emerging technologies.

Prior to November 24, 2004 the Company had five operating business segments:
Manufacturing & Process, Information Technology, Simulation, Optical Plastics
and Home Improvement Distribution. On November 24, 2004, we completed the
distribution, which we refer to as the "spin-off," of the common stock of
National Patent Development Corporation ("NPDC"), which comprised our Optical
Plastics and Home Improvement Distribution segments and certain other non-core
assets. We reorganized the Manufacturing & Process and Information Technology
segments into the General Physics segment. Effective with the spin-off, the
operations of NPDC were reclassified as discontinued operations for all periods
presented.

General Physics Overview

General Physics provides performance improvement services and products to
multinational companies in manufacturing and process industries, electric power
utilities and other commercial and governmental customers. General Physics is a
global leader in performance improvement, with over three decades of experience
in providing solutions to optimize workforce performance.

In 2004 General Physics showed a significant increase in profit, and continued
to post improved revenue results. The improvement in performance is primarily
attributable to the company's key initiatives; business process outsourcing and
training, e-Learning; and Domestic Preparedness and Emergency Management. The
company experienced growth in the last two years across each of these areas
contributing to the improved revenue and profit margins. General Physics plans
to continue to focus on growth in these areas in 2005. General Physics also
experienced an improvement in the training market in 2004.

On December 30, 2004, EDS made a payment of $18.4 million, which included $0.1
million of accrued interest, to General Physics to satisfy its obligation under
the arbitration award regarding the Learning


                                       22

Technologies acquisition. General Physics recognized a gain on arbitration
settlement, net of legal fees and expenses, of $13.7 million in 2004. The net
cash proceeds to General Physics was approximately $8.5 million after legal fees
and a $5.0 million distribution to NPDC. On January 6, 2005, General Physics
used a portion of the proceeds to fully pay off its $6.1 million of short term
borrowings outstanding under the Credit Agreement as of December 31, 2004.
General Physics has no plans for any significant capital expenditures in 2005,
and expects the amounts generated from cash and operations and cash available
for borrowing under its Credit Agreement of approximately $20.0 million, to be
sufficient to finance its ongoing operations.

GSE Overview

GSE is a world leader in real-time power plant simulation. GSE provides
simulation solutions and services to the nuclear and fossil electric utility
industry, as well as process industries such as the chemical and petrochemical
industries. In addition, GSE provides plant monitoring, security access and
control and signal analysis monitoring and optimization software primarily to
the power industry. GSE enters 2005 with no bank debt and only $9,000 of other
notes payable. However, GSE's backlog has decreased 36% in 2004, and GSE is
investing heavily in business development activities to expand its simulation
business into the Homeland Security and US Military industries. GSE's business
is substantially dependent on sales to the nuclear power industry (85% of
revenue in 2004). Spending by companies in this targeted industry is subject to
period-to-period fluctuations as a consequence of industry cycles, economic
conditions, political and regulatory environments and other factors; GSE's
efforts to expand its simulation business into the Homeland Security and US
Military industries may not generate sufficient revenues and margins in 2005 to
offset the increased business development spending; GSE relies on one customer,
Battelle's Pacific Northwest National Laboratory (24% of revenue in 2004) for a
substantial portion of its revenues. The loss of this customer would have a
material adverse effect upon GSE's results. Sales of products and the provision
of services to end users outside the United States accounted for approximately
65% of GSE's revenue in 2004. Thus, GSE is subject to risks associated with the
application and imposition of protective legislation and regulations relating to
import or export or otherwise resulting from trade or foreign policy.

Spin-off of National Patent Development Corporation

In July 2002, the Company's Board of Directors approved a spin-off of certain of
its non-core assets into a separate corporation, NPDC, leaving the Company's
business comprised of its training and workforce development business operated
by General Physics and the GSE simulation business. The separation of these
businesses was accomplished through a pro-rata distribution (the Distribution)
of 100% of the outstanding common stock of NPDC to the Company's stockholders on
the record date of the Distribution. NPDC is a stand-alone public company owning
all of the stock of MXL, the interest in Five Star and certain other non-core
assets. Following the spin-off, the Company ceased to have any ownership
interest in NPDC.

On March 21, 2003, the Internal Revenue Service issued a favorable tax ruling,
which enabled the Distribution to be tax-free. In the spin-off, holders of
record on November 18, 2004 of GP Strategies common stock and Class B capital
stock on November 24, 2004 received one share of NPDC common stock for each
share of GP Strategies common stock or Class B capital stock owned.

The spin-off is expected to result in several benefits to the Company and its
shareholders. By engaging in the spin-off, the Company believes that it will
improve its access to capital and significantly improve


                                       23

its borrowing capacity, thereby facilitating its ability to raise additional
funds as well as achieving other corporate benefits. Having two separate public
companies will enable financial markets to better evaluate each company more
effectively, thereby enhancing stockholder value over the long term and making
the stock more attractive as currency for future acquisitions.

In accordance with Statement of Financial Accounting Standards (SFAS) No. 144,
"Accounting for the Impairment or Disposal of Long-Lived Assets" (SFAS 144),
discontinued businesses are removed from the results of continuing operations
and are classified as discontinued operations in the consolidated statements of
operations. The following table sets forth the components of income (loss) from
discontinued operations for the period from January 1, 2004 to November 24, 2004
and for the fiscal years ended December 31, 2003 and 2002 (in thousands):



                                                        2004            2003            2002
                                                        ----            ----            ----
                                                                            
Revenue                                              $ 104,067       $  28,644       $   9,996
Operating income (loss)                                  1,594            (189)            286
Interest expense                                        (1,108)           (502)           (303)
Income taxes (expense) benefit                            (333)             99             524
Income (loss) from discontinued operations, net
  of income taxes                                           75            (165)           (724)


The results of the discontinued operations for 2004 include the results of Five
Star, which were consolidated with the Company effective October 8, 2003, when
the Company increased its ownership interest to 54%. Previously the Company
accounted for its investment in Five Star under the equity method (see note 6 to
the consolidated financial statements). In accordance with SFAS No. 144, only
those overhead costs that are solely attributable to the discontinued business
segments have been allocated to discontinued operations. As a result, 2004, 2003
and 2002 include overhead expenses that were incurred for the benefit of both
our continuing and discontinued operations, which are included in continuing
operations. Consolidated interest expense in periods prior to the spin-off has
been allocated to discontinued operations using a basis of net assets of each of
the continuing and discontinued business segments as of November 24, 2004.


                                       24

The assets and liabilities distributed to NPDC in connection with the spin-off
included those specific to MXL, Five Star and certain other non-core assets. The
following table summarizes the net assets and liabilities distributed to NPDC on
November 24, 2004 (in thousands):


                                                          
Assets:
 Cash and cash equivalents                                   $ 2,453
 Due from GP Strategies (arbitration award)                    5,000
 Accounts and other receivables                               14,002
 Inventories                                                  25,691
 Prepaid expenses and other current assets                       391
 Investments and marketable securities                         1,593
 Property, plant and equipment, net                            5,553
 Deferred tax assets, net                                      4,045
 Goodwill and other assets                                     2,818
                                                             -------
Total assets                                                  61,546
                                                             -------

Liabilities:
 Accounts payable and accrued expenses                        12,672
 Short-term borrowings                                        18,330
 Long-term debt                                                2,961
 Minority interest and other liabilities                       1,616
                                                             -------
Total liabilities                                             35,579
                                                             -------

Net assets distributed to NPDC                               $25,967
                                                             =======


Operating Highlights

YEAR ENDED DECEMBER 31, 2004 COMPARED TO THE YEAR ENDED DECEMBER 31, 2003

Revenue



(Dollars in Thousands)                                  YEARS ENDED DECEMBER 31,
                                                        ------------------------
                                                          2004          2003
                                                          ----          ----
                                                                
General Physics                                         $165,066      $133,975
GSE                                                       28,907         6,059
                                                        --------      --------
                                                        $193,973      $140,034
                                                        ========      ========


Revenue of General Physics increased by $31.1 million from 2003 to 2004
primarily due to increases in revenue from the organization's government
training, business process outsource and e-Learning


                                       25

businesses. Contract awards continued to increase in 2004 for government
training and domestic preparedness services. The business process outsource
organization received new contracts from both government and commercial clients
at the end of 2003 and in 2004 to provide outsourced training management
services. The e-Learning organization was awarded several new contracts in 2004
with the U.S. government to provide hosting and learning management systems
integration services. The segment also experienced a revenue increase of
approximately $5.4 million in 2004 related to hurricane relief services provided
in the State of Florida. The Company does not anticipate that these services
will be a continuing stream of revenue going forward. The overall increase in
revenue was offset by a continued decline in training-related revenue with
certain automotive clients.

Revenue of GSE increased by $22.8 million from 2003 to 2004 primarily
attributable to the consolidation of GSE. In the fourth quarter of 2003 the
Company acquired additional shares of GSE, bringing its ownership to 58% as of
October 23, 2003. As a result, revenue of GSE was only consolidated in the
Company's results in the fourth quarter of 2003, while 2004 includes a full year
of GSE revenue.

Gross Profit



(Dollars in thousands)            YEARS ENDED DECEMBER 31,
                     ------------------------------------------------
                             2004                     2003
                     ----------------------   ----------------------
                                  % Revenue                % Revenue
                                  ---------                ---------
                                               
General Physics      $19,947         12.1%    $15,501         11.6%
GSE                    6,016         20.8%      1,594         26.3%
                     -------      --------    -------      --------
                     $25,963         13.4%    $17,095         12.2%
                     =======      ========    =======      ========


General Physics gross profit of $19.9 million or 12.1% of revenue, in 2004
increased by $4.4 million or 28.7%, when compared to gross profit of $15.5
million, or 11.6% of revenue, in 2003. This increase in gross profit was
primarily driven by increases in revenue from the government training, business
process outsource and e-Learning businesses. While overhead expenses remained
flat year over year, the incremental profit increase was offset slightly by
increases in employee benefits due to the growth of the business.

GSE gross profit of $6.0 million or 20.8% of revenue in 2004 increased by $4.4
million, when compared to gross profit of $1.6 million, or 26.3% of revenue, in
2003, was attributable to the consolidation of GSE. In the fourth quarter of
2003 the Company acquired a majority ownership in GSE and as a result, gross
profit of GSE was only consolidated in the Company's results in the fourth
quarter of 2003, while 2004 includes a full year of GSE gross profit. GSE's
revenue for full year 2003 was $25.0 million.

Selling, General and Administrative Expense

SG&A increased $0.8 million or 3.5% from 2003 to 2004. This increase relates to
the following off-setting variances: GSE consolidation for a full year in 2004,
increased SG&A by $5.0 million; Corporate SG&A decreased in 2004 approximately
$4.2 million primarily due to reduced executive compensation and payroll costs
of $1.5 million and reduced legal and other professional fees of $2.5 million;
SG&A included corporate overhead expenses that were for the benefit of both
continuing and discontinued operations. Only those costs that were solely
attributable to the discontinued business segments have been allocated to
discontinued operations.

Interest Expense


                                       26

The decrease in interest expense of $1.0 million from 2003 to 2004 was primarily
attributable to the Company's write-off of deferred financing costs on its prior
credit agreement of $0.9 million, as well as lower General Physics interest
expense, due to lower average borrowing levels in 2004 as compared to 2003.

Other Income

Other income of $0.6 million for 2004 was primarily related to interest income
on loans receivable of $0.3 million and other income of $0.3 million.

The Company recognized a gain of $13.7 million from the arbitration award paid
by EDS in the fourth quarter of 2004 (see General Physics Overview - above).

2003 - See year ended December 31, 2003 compared to the year ended December 31,
2002.

Income Taxes

Income tax benefit was $8.0 million in 2004 as a result of the Company's
reduction in valuation allowance offset by current tax provision. Income tax
expense was $1.0 million in 2003. In 2004, the Company's taxable income before
utilization of net operating loss carry forwards was approximately $22.0
million. In assessing the realizability of it's deferred tax assets, management
considered it more likely than not that it's deferred tax assets would be
realized and reduced its deferred tax valuation allowance by $12.2 million. As
of December 31, 2004, the Company had federal net operating loss carry forwards
of approximately $41.6 million, which expire during 2022 and 2023.


                                       27

YEAR ENDED DECEMBER 31, 2003 COMPARED TO THE YEAR ENDED DECEMBER 31, 2002

Revenue



(Dollars in thousands)                                  YEARS ENDED DECEMBER 31,
                                                       -------------------------
                                                         2003              2002
                                                         ----              ----
                                                                  
General Physics                                        $133,975         $142,237
GSE                                                       6,059               --
                                                       --------         --------
                                                       $140,034         $142,237
                                                       ========         ========


Revenue of General Physics, decreased by $8.3 million from 2002 to 2003
primarily due to a decrease in engineering and related services in connection
with Liquefied Natural Gas projects, decreased services provided to nuclear
power utilities, a decline in attendance at General Physics open enrollment
courses primarily due to reduced spending on training within the automotive
industry, General Physic's decision to focus on higher margin projects and
discontinue certain work with lower margins, and a general decline in client
spending (and budgets for spending) on consulting, training services, and
technology due to overall economic conditions in 2003. The decline in revenue
was partially offset by an increase in revenue from the US Government for
domestic preparedness training services for the Department of Homeland Security.

GSE revenue increased by $6.1 million in 2003 attributable to the consolidation
of GSE. In the fourth quarter of 2003 the Company acquired additional shares of
GSE, bringing its ownership to 58% as of October 23, 2003. As a result, revenue
of GSE was consolidated in the Company's results for the fourth quarter of 2003,
while 2002 does not include GSE revenue.

Gross Profit



(Dollars in thousands)         YEARS ENDED DECEMBER 31,
                     ------------------------------------------
                            2003                    2002
                     -------------------   --------------------
                                           
                               % Revenue               %Revenue
                               ---------               --------
General Physics      $15,501      11.6%    $  15,366     10.8%
GSE                    1,594      26.3%           --       --
                     -------   ---------   ---------   --------
                     $17,095      12.2%    $  15,366     10.8%
                     =======   =========   =========   ========


General Physics gross profit of $15.5 million or 11.6% of revenue, in 2003
increased by $135,000 or 0.9% when compared to gross profit of $15.4 million or
10.8% of revenue, in 2002. During this time General Physics experienced a
revenue decline which resulted in a loss of margin. However, General Physics
made a decision to focus on higher gross margin opportunities and undertook cost
savings initiatives to preserve margin. The results of these initiatives allowed
General Physics to slightly increase gross profit in both dollars and as a
percentage of revenue.
GSE gross profit increased by $1.6 million from 2002 to 2003 attributable to the
consolidation of GSE. In the fourth quarter of 2003 the gross profit of GSE was
consolidated in Company's fourth quarter of 2003, while 2002 does not include
GSE gross profit.

Selling, General and Administrative Expense

The increase in SG&A of $3.7 million in 2003 from 2002 was primarily
attributable the following factors: $1.2 million of SG&A for the consolidation
of GSE in the Company's financial statements subsequent to the GSE acquisition;
executive incentive bonuses of $3.0 million; a non-cash debt


                                       28

conversion expense of $0.6 million; and a decrease in the non-cash credit to
compensation expense of $1.1 million, relating to certain stock options to
purchase stock of an affiliate accounted for using the fair value method. The
increase was offset by a decrease in severance and related expense of $2.1
million.

Interest Expense

The increase in interest expense in 2003 of $0.7 million is primarily due to the
write off of $0.9 million of deferred financing costs as a result of the early
termination of the Company's prior credit agreement. This expense is included in
interest expense for year ended December 31, 2003.

Other Income

2003

The investment and other loss of $0.2 million for 2003 was primarily related to
an equity loss of GSE of $0.7 million (before its consolidation), offset by
interest income on loans receivable of $0.4.

The gains on marketable securities of $0.6 million in 2003 were primarily due to
the Company's disposal of shares of Millennium. Gains on sale of shares of
Millennium prior to the transfer of 1,000,000 shares of Millennium to MXL in
repayment of certain intercompany debt on October 17, 2003, are recorded as part
of operating results from continuing operations. Gains on sale of Millennium by
MXL after October 17, 2003 are recorded as part of operating results from
discontinued operations.

Pursuant to a Note and Warrant Purchase Agreement dated August 8, 2003, the
Company issued and sold to four Gabelli Funds $7,500,000 aggregate principal
amount of 6% Conditional Subordinated Notes due 2008 (the "Gabelli Notes") and
937,500 warrants ("GP Warrants"), each entitling the holder thereof to purchase
(subject to adjustment) one share of the Company's common stock. The changes in
the fair market value of the GP Warrants were marked to market through December
8, 2003 with the adjustment shown as other income in the consolidated statement
of operations. The Company recognized a gain of $1.4 million in its December 8,
2003 valuation adjustment of the liability relating to the GP Warrants using the
Black-Scholes model.

2002

The investment and other loss of $0.7 million for 2003 was primarily related to
an equity loss of GSE of $1.2 million, offset by interest income on loans
receivable of $0.6 million. The gains on marketable securities of $2.3 million
in 2002 were primarily due to the Company's disposal of shares of Millennium.

Income Taxes

The Company recognized income tax expense of $1.0 million in 2003 and an income
tax benefit of $0.3 million in 2002.

Income (Loss) on Discontinued Operations


                                       29

The decreased loss from discontinued operation of $0.6 million in 2003 was
primarily due to 2002 equity in losses of Valera Pharmaceuticals.

LIQUIDITY AND CAPITAL RESOURCES

At December 31, 2004, the Company had cash and cash equivalents totaling $2.4
million. In addition the Company had cash held in escrow of $13.8 million from
the EDS arbitration award, of which the Company received approximately $8.5
million in January 2005, net of the $5.0 million distribution to NPDC. The
Company believes that cash generated from operations and borrowings availability
under the Credit Agreement (described below), will be sufficient to fund the
working capital and other requirements of the Company for the foreseeable
future. The Company does not believe the spin-off of NPDC will significantly
impact the Company's liquidity.

For the year ended December 31, 2004, the Company's working capital increased by
$2.6 million from $18.0 million to $20.6 million. The Company has increased
working capital during the year ended December 31, 2004 mainly due to receiving
the proceeds of the arbitration award against EDS, as well as increases in
current assets such as accounts receivable and unbilled receivables, due to
increased revenues.

The decrease in cash and cash equivalents of $2.0 million for the year ended
December 31, 2004 resulted from cash used in investing activities of $1.4
million and cash used in financing activities of $4.9 million; offset by cash
provided by operations of $4.2 million and the effect of exchange rate changes
on cash of $0.1 million. Net cash used in investing activities of $1.4 million
includes $1.8 million of capital expenditures and $0.3 million in additions to
intangible assets; offset by proceeds from the sale of marketable securities of
$0.6 million. Net cash used in financing activities of $4.9 million consisted of
cash distributed in the spin-off of $2.5 million; repayments of short-term
borrowings of $2.1 million; and repayments of long-term debt of $1.1 million;
offset by net proceeds from exercises of stock options of $0.9 million.

On October 23, 2003, the Company purchased from ManTech International
("ManTech") additional shares of GSE common stock in exchange for a 5% note for
$5.3 million due in full in October 2008. Interest is payable quarterly. Each
year during the term of the note, ManTech has the option to convert up to 20% of
the original principal amount of the note into common stock of the Company at
the then market price of the Company's common stock, but only in the event that
the Company's common stock is trading at $10 per share or more. In the event
that less than 20% of the principal amount of the note is not converted in any
year, such amount not converted will be eligible for conversion in each
subsequent year until converted or until the note is repaid in cash.

On August 13, 2003, General Physics, General Physics' subsidiary SkillRight,
Inc. and MXL Industries Inc. ("MXL") entered into a two-year $25 million
Financing and Security Agreement (Credit Agreement) with a bank, the proceeds of
which were used to repay the Company's previous credit facility. The interest
rate on borrowings under the Credit Agreement is at Libor Market Index Rate plus
3%. The Credit Agreement, as amended in March 2004 to include GSE, is secured by
certain assets of General Physics. The Credit Agreement also provides for an
unsecured guaranty from the Company. The Credit Agreement also contains certain
restrictive covenants including a prohibition on future acquisitions, incurrence
of debt and the payment of dividends. The Company received a waiver under the
Credit Agreement with respect to the GSE Acquisition. General Physics is
currently restricted from paying dividends and management fees to the Company in
excess of $1.0 million in any fiscal year. On


                                       30

July 30, 2004, General Physics received a waiver and paid the Company an
additional $1.0 million. The Company repaid in full the $6.1 million outstanding
under the Credit Agreement as of December 31, 2004 in January of 2005, using the
proceeds received from the EDS arbitration award (see Item 3). On March 9, 2005,
General Physics received a waiver to loan GSE a maximum of $1.0 million to
satisfy any GSE short-term capital requirements over the next 15 months.

Pursuant to a Note and Warrant Purchase Agreement dated August 8, 2003, the
Company issued and sold to four Gabelli funds $7.5 million aggregate principal
amount of 6% Conditional Subordinated Notes due 2008 and 937,500 warrants, each
entitling the holder thereof to purchase (subject to adjustment) one share of
the Company's common stock. The aggregate purchase price for the Gabelli Notes
and GP Warrants was $7.5 million. The Gabelli Notes are secured by a mortgage on
the Company's former property located in Pawling, New York which was distributed
to NPDC. In addition, at any time that less than $1.0 million principal amount
of the Gabelli Notes are outstanding, the Company may defease the obligations
secured by the mortgage and obtain a release of the mortgage by depositing with
an agent for the Noteholders, bonds or government securities with an investment
grade rating by a nationally recognized rating agency which, without
reinvestment, will provide cash on the maturity date of the Gabelli Notes in an
amount not less than the outstanding principal amount of the Gabelli Notes. The
Company used $5.8 million of the proceeds to repay its previous credit facility.
The Company and NPDC agreed to allocate to NPDC $1.9 million of the $7.5 million
received for the Gabelli Notes and Warrants, which the Company transferred to
NPDC prior to the spin-off of NPDC.

On March 30, 2004, GSE was added as an additional borrower under the General
Physics Credit Agreement. Under the terms of the Credit Agreement, as amended,
$1.5 million of General Physics' Credit Agreement has been allocated for use by
GSE. The Credit Agreement was amended to provide for additional collateral
consisting of substantially all of the GSE's assets as well as certain covenants
specific to GSE. It provides for borrowings by GSE up to 80% of eligible
accounts receivable and 80% of eligible unbilled receivables, up to a maximum of
$1.5 million. The interest rate is based upon the LIBOR Market Index Rate plus
3%, with interest only payments due monthly. The Company agreed to guarantee
GSE's borrowings under the Credit Agreement, as amended, in consideration for a
fee pursuant to the Management Services Agreement.

Contractual Obligations and Commitments

The following table summarizes long-term debt, capital lease commitments,
operating lease commitments, purchase commitments and employment agreements as
of December 31, 2004 (in thousands):



                                                        PAYMENTS DUE IN
                                 -----------------------------------------------------------
                                               2006 -        2008        AFTER
                                   2005         2007         2009        2009         TOTAL
                                   ----         ----         ----        ----         -----
                                                                      
Long-term debt                   $     9      $    --      $12,751      $    --      $12,760
Capital lease commitments             91           90           --           --          181
Operating lease commitments        4,964        6,621        2,669        5,313       19,567
Purchase commitments              28,496        2,678           29                    31,203
Employment agreements              2,080        3,093          471                     5,644
                                 -------      -------      -------      -------      -------
Total                            $35,640      $12,482      $15,920      $ 5,313      $69,355
                                 =======      =======      =======      =======      =======



                                       31

Off-Balance Sheet Commitments

The Company has guaranteed the leases for Five Star New Jersey and Connecticut
warehouses, totaling $1.6 million per year through the first quarter of 2007.
The Company's guarantee of such leases was in effect when Five Star was
originally a wholly owned subsidiary of the Company prior to the sale by the
Company in 1998 of substantially all of the operating assets of Five Star Group
to the predecessor company of Five Star. As part of this transaction, the
landlords of the New Jersey and Connecticut facilities did not consent to the
release of the Company's guarantee. The Company's guarantee of Five Star's
leases was not affected by the spin-off of NPDC.

General Physics has two letters of credit outstanding, which as of December 31,
2004 amount to approximately $0.3 million and expire in 2005. In addition the
Company guarantees MXL loans totaling approximately $2.9 million as of December
31, 2004. The Company does not have any off-balance sheet financing, other than
operating leases and letters of credit entered into in the normal course of
business and disclosed above. GSE utilizes various derivative financial
instruments to manage market risks associated with the fluctuations in foreign
currency exchange rates. It is GSE's policy to use derivative financial
instruments to protect against market risk arising in the normal course of
business. The criteria GSE uses for designating an instrument as a hedge
includes the instrument's effectiveness in risk reduction and one-to-one
matching of derivative instruments to underlying transactions. GSE monitors its
foreign currency exposures to maximize the overall effectiveness of its foreign
currency hedge positions. Principal currencies hedged include the Euro and the
Japanese yen. GSE's objectives for holding derivatives are to minimize the risks
using the most effective methods to reduce the impact of these exposures. GSE
minimizes credit exposure by limiting counterparties to nationally recognized
financial institutions. As of December 31, 2004, GSE had contracts for the sale
of approximately $4.6 million Japanese Yen at fixed rates. The contracts expire
on various dates through May, 2007. The contracts do not qualify for hedge
treatment under SFAS No. 133, as amended. Accordingly, GSE has recorded the
estimated fair value of the contracts of approximately $200,000 as of December
31, 2004 as other assets in the consolidated balance sheet and other income in
the consolidated statement of operations.

MANAGEMENT DISCUSSION OF CRITICAL ACCOUNTING POLICIES

The preparation of our consolidated financial statements in conformity with
accounting principles generally accepted in the United States of America
requires us to make estimates and assumptions that affect the reported amounts
of assets and liabilities and disclosure of contingent assets and liabilities at
the date of the financial statements and the reported amounts of revenues and
expenses during the reporting period. Our estimates, judgments and assumptions
are continually evaluated based on available information and experience. Because
of the use of estimates inherent in the financial reporting process, actual
results could differ from those estimates.

Certain of our accounting policies require higher degrees of judgment than
others in their application. These include contract revenue and cost
recognition, valuation of accounts receivable, accounting for investments,
impairment of long-lived and intangible assets and income tax recognition of
deferred tax items which are summarized below. In addition, note 2 to the
Consolidated Financial Statements includes further discussion of our significant
accounting policies.


                                       32

CONTRACT REVENUE AND COST RECOGNITION.

Revenue Recognition

General Physics contract revenue and cost recognition. General Physics provides
services under time-and-materials, cost-plus-fixed fee and fixed-price
contracts. Each contract has different terms based on the scope, deliverables
and complexity of the engagement, requiring General Physics to make judgments
and estimates about recognizing revenue. In general, revenue is recognized on
these arrangements as the services are performed. Under time-and-material
contracts, as well as certain cost-plus-fixed fee and certain fixed-price
contracts, the contractual billing schedules are based on the specified level of
resources General Physics is obligated to provide. As a result, on those
"level-of-effort" contracts, the contractual billing amount for a given period
acts as a measure of performance and, therefore, revenue is typically recognized
in that amount.

For other fixed price contracts, the contractual billing schedules are not based
on the specified level of resources General Physics is obligated to provide.
These arrangements typically do not have milestones or other reliable measures
of performance. As a result, revenue on these arrangements is recognized using
the percentage-of-completion method based on the relationship of costs incurred
to total estimated costs expected to be incurred over the term of the contract.
General Physics believes this methodology provides a reasonable measure of
performance on these arrangements since performance primarily involves personnel
costs and the customer typically is required to pay General Physics for the
proportionate amount of work and cost incurred in the event of contract
termination. Revenue for unpriced change orders is not recognized until the
customer agrees with the changes. Costs and estimated earnings in excess of
billings on uncompleted contracts are recorded as a current asset. Billings in
excess of costs and estimated earnings on uncompleted contracts are recorded as
a current liability. Generally contracts provide for the billing of costs
incurred and estimated earnings on a monthly basis.

Risks relating to service delivery, usage, productivity and other factors are
considered when making estimates of total contract cost, contract profitability
and progress towards completion. If sufficient risk exists, a reduced-profit
methodology is applied to a specific client contract's percentage-of-completion
model whereby the amount of revenue recognized is limited to the amount of costs
incurred until such time as the risks have been partially or wholly mitigated
through performance. General Physics' estimates of total contract cost and
contract profitability change periodically in the normal course of business,
occasionally due to modifications of contractual arrangements. In addition, the
implementation of cost saving initiatives and achievement of productivity gains
generally results in a reduction of estimated total contract expenses on
affected client contracts. Such changes in estimate are recognized in the period
the changes are determined. For all client contracts, provisions for estimated
losses on individual contracts are made in the period in which the loss first
becomes apparent. As part of General Physics' on-going operations to provide
services to its customers, incidental expenses, which are commonly referred to
as "out-of-pocket" expenses, are billed to customers, either directly as a
pass-through cost or indirectly as a cost estimated in proposing on fixed-price
contracts. Out-of-pocket expenses include expenses such as airfare, mileage,
hotel stays, out-of-town meals and telecommunication charges. General Physics'
policy provides for these expenses to be recorded as both revenue and direct
cost of services in accordance with the provisions of EITF 01-14, Income
Statement Characterization of Reimbursements Received for "Out-of-Pocket"
Expenses Incurred.

GSE revenue recognition. The majority of GSE's revenue is derived through the
sale of uniquely designed systems containing hardware, software and other
materials under fixed-price contracts. In


                                       33

accordance with Statement of Position 81-1, Accounting for Performance of
Construction-Type and Certain Production-Type Contracts, the revenue under these
fixed-price contracts is accounted for on the percentage-of-completion method,
based on contract costs incurred to date and estimated costs to complete.
Estimated contract earnings are reviewed and revised periodically as the work
progresses and the cumulative effect of any change is recognized in the period
in which the change is identified. Estimated losses are charged against earnings
in the period such losses are identified.

As GSE recognizes revenue under the percentage-of-completion method, it provides
an accrual for estimated future warranty costs based on historical and projected
claims experience. GSE's longer-term contracts generally provide for a one-year
warranty on parts, labor and any bug fixes as it relates to software embedded in
the systems.

GSE's system design contracts do not provide for "post customer support service"
(PCS) in terms of software upgrades, software enhancements or telephone support.
In order to obtain PCS, the customers must purchase a separate contract at the
date of system installation. Such PCS arrangements are generally for a one-year
period renewable annually and include customer support, unspecified software
upgrades, maintenance releases. GSE recognizes revenue from these contracts
ratably over the life of the agreements in accordance with Statement of Position
97-2, Software Revenue Recognition.

Revenue from the sale of software licenses for the Company's modeling tools,
which do not require significant modification or customization, are recognized
when the license agreement is signed, the license fee is fixed and determinable,
delivery has occurred, and collection is considered probable.

Revenues from certain consulting or training contracts are recognized on a
time-and-material basis. For time-and-material type contracts, revenue is
recognized based on hours incurred at a contracted labor rate plus expenses.

VALUATION OF ACCOUNTS RECEIVABLES

Provisions for allowance for doubtful accounts are made based on specific credit
risks identified by the Company. Measurement of such losses requires
consideration of the historical loss experience of the Company and its
subsidiaries, judgments about customer credit risk and the need to adjust for
current economic conditions. The allowance for doubtful accounts was $0.8
million at December 31, 2004.

IMPAIRMENT OF LONG-LIVED TANGIBLE AND INTANGIBLE ASSETS

Impairment of long-lived tangible and intangible assets with finite lives result
in a charge to operations whenever events or changes in circumstances indicate
that the carrying amount of an asset may not be recoverable. Recoverability of
long-lived tangible assets to be held and used is measured by a comparison of
the carrying amount of the asset to future undiscounted net cash flows expected
to be generated by the asset. If such assets are considered to be impaired, the
impairment to be recognized is measured by determining the amount by which the
carrying amount of the assets exceeds the fair value of the asset.

The measurement of the future net cash flows to be generated is subject to
management's reasonable expectations with respect to the Company's future
operations and future economic conditions which may affect those cash flows.


                                       34

In accordance with SFAS No. 142, goodwill is no longer amortized, but instead
tested for impairment at least annually. The goodwill impairment test requires
the Company to identify its reporting units and obtain estimates of the fair
values of those units as of the testing date. The Company estimates the fair
values of its reporting units using discounted cash flow valuation models. The
Company estimates these amounts by evaluating historical trends, current
budgets, operating plans and industry data. The estimated fair value of each
reporting unit exceeded its respective carrying value in both tests conducted in
2004 and 2003 indicating the underlying goodwill of each unit was not impaired
at the respective testing dates. The timing and frequency of our goodwill
impairment tests are based on an ongoing assessment of events and circumstances
that would more than likely reduce the estimated fair value of a reporting unit
below its carrying value. The Company will continue to monitor its goodwill for
impairment and conduct formal tests when impairment indicators are present. A
decline in the fair value of any reporting unit below its carrying value is an
indicator that the underlying goodwill of the unit is potentially impaired. This
would require a comparison of the implied fair value of a reporting unit's
goodwill to its carrying value. An impairment loss is required for the amount
which the carrying value of a reporting unit's goodwill exceeds its implied fair
value. The implied fair value of the reporting unit's goodwill would become the
new cost basis of the unit's goodwill.

The following table presents goodwill balances at December 31, 2004 and
operating income for the years ended December 31, 2004, 2003 and 2002 for each
of the Company's reportable segments (in thousands):



                                          OPERATING INCOME
                                        FOR THE YEARS ENDED
                    GOODWILL AT             DECEMBER 31,
                    DECEMBER 31,  ---------------------------------
                        2004        2004         2003        2002
                      -------     -------      -------     -------
                                               
General Physics       $57,624     $ 8,881      $ 4,233     $ 1,599
GSE                     4,756        (174)         366          --
                      -------     -------      -------     -------
                      $62,380     $ 8,707      $ 4,599     $ 1,599
                      =======     =======      =======     =======


INCOME TAXES

The Company accounts for income taxes using the asset and liability method.
Deferred tax assets and liabilities are recognized for future tax consequences
attributable to differences between the financial statement carrying amounts of
existing assets and liabilities and their respective tax bases and for operating
loss and tax credit carryforwards. Deferred tax assets and liabilities are
measured using enacted tax rates expected to apply to taxable income in the
years in which those temporary differences are expected to be recovered. In
assessing the realizability of the deferred tax assets, the Company considers
whether it is more likely than not that some portion or all of the deferred tax
assets will not be realized. The ultimate realization of the deferred tax assets
is dependent upon the generation of future taxable income during the periods in
which temporary differences are deductible. Management considers the scheduled
reversal of deferred tax liabilities, projected future taxable income and tax
planning strategies in making this assessment. Based upon these factors,
management believes it is more likely than not that the Company will realize the
benefits of deferred tax assets, net of the valuation allowance. The valuation
allowance relates to both foreign and domestic net operating loss carryforwards
for which the Company does not believe the benefits will be realized.

In 2004, the Company's taxable income before utilization of net operating loss
carry forwards was approximately $22.0 million. In assessing the realizability
of it's deferred tax assets, management


                                       35


considered it more likely than not that it's deferred tax assets would be
realized and reduced it's valuation allowance by $12.2 million. As of December
31, 2004, the Company had federal net operating loss carry forwards of
approximately $41.6 million, which expire during 2022 and 2023.

RECENT ACCOUNTING PRONOUNCEMENTS

During December 2004, the Financial Accounting Standards Board ("FASB") issued a
new standard entitled Statement of Financial Accounting Standards ("SFAS") 123R,
Share-Based Payment, which revises SFAS No. 123, Accounting for Stock-Based
Compensation, and amends SFAS No. 95, Statement of Cash Flows. Among other
items, the new standard would require the expensing, in the financial
statements, of stock options issued by the Company. The new standard will be
effective July 1, 2005, for calendar year companies. GP Strategies is currently
evaluating the adoption of SFAS No. 123R, including the valuation methods and
assumptions that underlie the valuation of the awards. The Company expects that
the adoption of SFAS No. 123R will have an adverse effect on the Company's
consolidated financial statements.


                                       36



ITEM 8: FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA



                                                                                                                 PAGE
                                                                                                                 ----
                                                                                                              
FINANCIAL STATEMENTS OF GP STRATEGIES CORPORATION AND SUBSIDIARIES:

     Report of Independent Registered Public Accounting Firm - KPMG  LLP                                          39

     Report of Independent Registered Public Accounting Firm - Eisner LLP                                         40

     Consolidated Balance Sheets - December 31, 2004 and 2003                                                     41

     Consolidated Statements of Operations - Years ended December 31,
        2004, 2003 and 2002                                                                                       43

     Consolidated Statements of Stockholders' Equity and Comprehensive Income
        (Loss) - Years ended December 31, 2004, 2003 and 2002                                                     44

     Consolidated Statements of Cash Flows - Years ended December 31,
        2004, 2003 and 2002                                                                                       45

     Notes to Consolidated Financial Statements                                                                   47



                                       38



             REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

The Board of Directors and Stockholders
GP Strategies Corporation:

We have audited the accompanying consolidated balance sheet of GP Strategies
Corporation and subsidiaries as of December 31, 2004 and 2003, and the related
consolidated statements of operations, stockholders' equity and comprehensive
income (loss), and cash flows for each of the years in the three-year period
ended December 31, 2004. In connection with our audits of the consolidated
financial statements, we also have audited the financial statement schedule
listed under item 15a(2). These consolidated financial statements and financial
statement schedule are the responsibility of the Company's management. Our
responsibility is to express an opinion on these consolidated financial
statements and financial statement schedule based on our audits. We did not
audit the 2003 financial statements of Five Star Products, Inc., a formerly 54%
owned subsidiary, which statements reflect total assets constituting 20% of the
related 2003 consolidated total assets. Those financial statements were audited
by other auditors whose report has been furnished to us, and our opinion,
insofar as it relates to the amounts included for Five Star Products, Inc., is
based solely on the report of other auditors. We conducted our audits in
accordance with the standards of the Public Company Accounting Oversight Board
(United States). Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are free of
material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements. An audit
also includes assessing the accounting principles used and significant estimates
made by management, as well as evaluating the overall financial statement
presentation. We believe that our audits and the report of the other auditors
provide a reasonable basis for our opinion. In our opinion, based on our audits
and the report of other auditors, the consolidated financial statements referred
to above present fairly, in all material respects, the financial position of GP
Strategies Corporation and subsidiaries as of December 31, 2004 and 2003, and
the results of their operations and their cash flows for each of the years in
the three-year period ended December 31, 2004, in conformity with U.S. generally
accepted accounting principles. Also, in our opinion, the related financial
statement schedule, when considered in relation to the basic consolidated
financial statements taken as a whole, presents fairly, in all material
respects, the information set forth therein.

/s/ KPMG LLP


Baltimore, Maryland
March 16, 2005


                                       39



             REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

The Board of Directors and Stockholders
Five Star Products, Inc.

We have audited the consolidated balance sheet of Five Star Products, Inc. and
subsidiaries (the "Company") as of December 31, 2003 and the related
consolidated statement of operations and comprehensive income, changes in
stockholders' equity and cash flows for the year then ended (not shown
separately herein). These financial statements are the responsibility of the
Company's management. Our responsibility is to express an opinion on these
financial statements based on our audit.

We conducted our audit in accordance with the standards of the Public Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in the financial
statements. An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
financial statement presentation. We believe that our audit provides a
reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the financial position of Five Star Products,
Inc. and subsidiaries as of December 31, 2003 and the consolidated results of
their operations and their cash flows for the year then ended , in conformity
with accounting principles generally accepted in the United States of America.

/s/ Eisner LLP

New York, New York
March 17, 2004, except for the first paragraph of Note 7,
   as to which the date is March 31, 2004


                                       40



                   GP STRATEGIES CORPORATION AND SUBSIDIARIES
                           Consolidated Balance Sheets
                           December 31, 2004 and 2003
              (In thousands, except shares and par value per share)




                                                                              2004         2003
                                                                            --------     --------
                                                                                   
                                            ASSETS
Current assets:
   Cash and cash equivalents                                                $  2,417     $  4,416
   Cash held in escrow from arbitration settlement                            13,798           --
   Accounts and other receivables, less allowance for doubtful accounts
      of $917 in 2004 and $1,739 in 2003                                      31,114       39,737
   Inventories                                                                    --       28,300
   Costs and estimated earnings in excess of billings on
      uncompleted contracts                                                   16,834       14,502
   Deferred tax assets                                                         1,478           --
   Prepaid expenses and other current assets                                   4,350        6,705
                                                                            --------     --------
            Total current assets                                              69,991       93,660
                                                                            --------     --------
Investments and marketable securities                                             --        3,931
Property, plant and equipment, net                                             2,673        8,994
Intangible assets:
   Goodwill                                                                   62,380       62,395
   Patents, licenses and contract rights, net                                  1,024        1,031
                                                                            --------     --------
                                                                              63,404       63,426
                                                                            --------     --------
Deferred tax assets                                                           16,651       11,688
Other assets                                                                   3,316        6,624
                                                                            --------     --------
                                                                            $156,035     $188,323
                                                                            ========     ========
                              LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
   Current maturities of long-term debt                                     $    100     $  1,112
   Short-term borrowings                                                       6,068       26,521
   Accounts payable and accrued expenses                                      33,219       38,107
   Billings in excess of costs and estimated earnings on
      uncompleted contracts                                                   10,003        9,922
                                                                            --------     --------
            Total current liabilities                                         49,390       75,662
                                                                            --------     --------
Long-term debt less current maturities                                        10,951       13,749
Other noncurrent liabilities                                                   1,739        1,728
                                                                            --------     --------
            Total liabilities                                                 62,080       91,139
                                                                            --------     --------
Minority interests                                                             2,335        4,372
                                                                            --------     --------

                                                                     (Continued)


                                       41



                   GP STRATEGIES CORPORATION AND SUBSIDIARIES
                           Consolidated Balance Sheets
                           December 31, 2004 and 2003
              (In thousands, except shares and par value per share)




                                                                            2004           2003
                                                                          ---------      ---------
                                                                                   
Stockholders' equity:
   Preferred stock, par value $0.01 per share
      Authorized 10,000,000 shares; issued none                                  --             --
   Common stock, par value $0.01 per share
      Authorized 25,000,000 shares; issued 16,669,757 in 2004 and
         16,348,777 shares in 2003 (of which 8,994 in 2004 and 14,722
         shares in 2003 are held in treasury)                                   167            163
   Class B common stock, par value $0.01 per share
      Authorized 2,800,000 shares; issued and outstanding
         1,200,000 shares                                                        12             12
   Additional paid-in capital                                               171,852        196,541
   Accumulated deficit                                                      (78,923)      (101,443)
   Accumulated other comprehensive income (loss)                               (761)            24
   Notes receivable from stockholder                                           (619)        (2,322)
   Treasury stock at cost                                                      (108)          (163)
                                                                          ---------      ---------
            Total stockholders' equity                                       91,620         92,812
                                                                          ---------      ---------
                                                                          $ 156,035      $ 188,323
                                                                          =========      =========


See accompanying notes to consolidated financial statements


                                       42



                   GP STRATEGIES CORPORATION AND SUBSIDIARIES
                      Consolidated Statements of Operations
                  Years ended December 31, 2004, 2003 and 2002
                      (In thousands, except per share data)




                                                                       2004           2003           2002
                                                                    ---------      ---------      ---------
                                                                                         
Revenue                                                             $ 193,973      $ 140,034      $ 142,237
Cost of revenue                                                       168,010        122,939        126,871
                                                                    ---------      ---------      ---------
      Gross profit                                                     25,963         17,095         15,366
Selling, general and administrative expenses                          (23,735)       (22,935)       (19,229)
                                                                    ---------      ---------      ---------
      Operating income (loss)                                           2,228         (5,840)        (3,863)
Interest expense                                                       (2,113)        (3,123)        (2,467)
Other income (expense) (including interest income of
   $317 in 2004, $424 in 2003 and $584 in 2002)                           649           (218)          (736)
Gain on arbitration award, net of legal fees and expenses              13,660             --             --
Gains on sales of marketable securities, net                               --            559          2,267
Valuation adjustment of liability for warrants                             --          1,436             --
                                                                    ---------      ---------      ---------
      Income (loss) from continuing operations before income
         tax (expense) benefit and minority interests                  14,424         (7,186)        (4,799)
Income tax (expense) benefit                                            8,009           (985)           295
                                                                    ---------      ---------      ---------
      Income (loss) from continuing operations before minority
         interests                                                     22,433         (8,171)        (4,504)
Minority interests                                                         12             60             --
                                                                    ---------      ---------      ---------
      Income (loss) from continuing operations                         22,445         (8,111)        (4,504)
Income (loss) from discontinued operations, net of income taxes            75           (165)          (724)
                                                                    ---------      ---------      ---------
      Net income (loss)                                             $  22,520      $  (8,276)     $  (5,228)
                                                                    =========      =========      =========

Per common share data:
Basic
      Income (loss) from continuing operations                      $    1.27      $   (0.47)     $   (0.29)
      Income (loss) from discontinued operations                           --          (0.01)         (0.05)
      Net income (loss)                                             $    1.27      $   (0.48)     $   (0.34)
Diluted
      Income (loss) from continuing operations                      $    1.23      $   (0.47)     $   (0.29)
      Income (loss) from discontinued operations                           --          (0.01)         (0.05)
      Net income (loss)                                             $    1.23      $   (0.48)     $   (0.34)


See accompanying notes to consolidated financial statements.


                                       43



                   GP STRATEGIES CORPORATION AND SUBSIDIARIES
Consolidated Statements of Stockholders' Equity and Comprehensive Income (Loss)
                  Years ended December 31, 2004, 2003, and 2002
                 (In thousands, except for par value per share)



                                  CLASS B                              ACCUMULATED     NOTES                               COMPRE-
                     COMMON       COMMON     ADDITIONAL                   OTHER      RECEIVABLE   TREASURY     TOTAL       HENSIVE
                      STOCK        STOCK      PAID-IN    ACCUMULATED  COMPREHENSIVE      FROM      STOCK    STOCKHOLDERS'  INCOME
                   ($0.01 PAR)  ($0.01 PAR)   CAPITAL     DEFICIT     INCOME (LOSS)  STOCKHOLDER  AT COST      EQUITY       (LOSS)
                   -----------  -----------  ----------  -----------  -------------  -----------  --------  -------------  ---------
                                                                                                
Balance at
   December 31,
   2001            $       128  $         9  $ 180,078   $  (87,939)  $      8,364   $   (4,095)  $  (602)  $     95,943
                   -----------  -----------  ---------   ----------   ------------   ----------   -------   ------------
Net loss                    --           --         --       (5,228)            --           --        --         (5,228)  $ (5,228)
Other
   comprehensive
   loss                     --           --         --           --         (7,904)          --        --         (7,904)    (7,904)
                                                                                                                           --------
      Total
         compre-
         hensive
         loss                                                                                                              $(13,132)
                                                                                                                           ========
Proceeds from
   issuance of
   common stock             26            3      9,910           --             --           --       232         10,171
                   -----------  -----------  ---------   ----------   ------------   ----------   -------   ------------
Balance at
   December 31,
   2002                    154           12    189,988      (93,167)           460       (4,095)     (370)        92,982
                   -----------  -----------  ---------   ----------   ------------   ----------   -------   ------------
Net loss                    --           --         --       (8,276)            --                                (8,276)  $ (8,276)
Other
   comprehensive
   loss                     --           --         --           --           (436)          --        --           (436)      (436)
                                                                                                                           --------
      Total
         compre-
         hensive
         loss                                                                                          --                  $ (8,712)
                                                                                                                           ========
Repayment of
   notes
   receivable
   from
   stockholder              --           --         --           --             --        1,773        --          1,773
Issuance and sale
   of common
   stock and
   warrants                  9           --      6,553           --             --           --       207          6,769
                   -----------  -----------  ---------   ----------   ------------   ----------   -------   ------------
Balance at
   December 31,
   2003                    163           12    196,541     (101,443)            24       (2,322)     (163)        92,812
                   -----------  -----------  ---------   ----------   ------------   ----------   -------   ------------
Net income                  --           --         --       22,520             --                     --         22,520   $ 22,520
Other
   comprehensive
   loss                     --           --         --           --           (861)          --        --           (861)      (861)
                                                                                                                           --------
      Total
         compre-
         hensive
         income                                                                                                            $ 21,659
                                                                                                                           ========
Repayment of
   notes
   receivable
   from
   stockholder              --           --         --           --             --        1,703        --          1,703
Distribution of
   net assets to
   NPDC                     --           --    (26,043)          --             76           --        --        (25,967)
Proceeds from
   issuance of
   common stock              4           --      1,354           --             --           --        55          1,413
                   -----------  -----------  ---------   ----------   ------------   ----------   -------   ------------
Balance at
   December 31,
   2004            $       167  $        12  $ 171,852   $  (78,923)  $       (761)  $     (619)  $  (108)  $     91,620
                   ===========  ===========  =========   ==========   ============   ==========   =======   ============


See accompanying notes to consolidated financial statements.


                                       44



                   GP STRATEGIES CORPORATION AND SUBSIDIARIES
                      Consolidated Statements of Cash Flows
                  Years ended December 31, 2004, 2003, and 2002
                                 (In thousands)




                                                                         2004          2003          2002
                                                                       --------      --------      --------
                                                                                          
Cash flows from operations:
   Income (loss) from continuing operations                            $ 22,445      $ (8,111)     $ (4,504)
   Income (loss) from discontinued operations, net of income taxes           75          (165)         (724)
                                                                       --------      --------      --------
   Net income (loss)                                                     22,520        (8,276)       (5,228)
   Adjustments to reconcile net income (loss) to net cash
      provided by operating activities:
         Depreciation and amortization                                    4,084         2,928         3,304
         Gain on arbitration award, net                                 (13,660)           --            --
         Deferred income taxes                                           (9,783)         (623)       (1,839)
         Minority interests                                                (407)          (30)           --
         Issuance of stock for retirement savings plan
            and non-cash compensation expense                             2,348         3,903          (146)
         Gains on sales of marketable securities                           (381)         (846)       (2,267)
         Write-off of deferred financing costs                               --           860            --
         Noncash debt conversion expense                                     --           622            --
         Valuation adjustment of liability for warrants                      --        (1,436)           --
         Loss on equity investments and other, net                           --           559         2,603
         Proceeds from sales of trading securities                          404           249            --
         Changes in other operating items, net of effect
            of acquisitions and disposals:
               Accounts and other receivables                            (5,379)        2,713         3,195
               Inventories                                                2,609        (6,698)          354
               Costs and estimated earnings in excess of
                  billings on uncompleted contracts                      (2,332)        3,788         2,584
               Accounts payable and accrued expenses                      2,707         4,656         1,901
               Billings in excess of costs and estimated
                  earnings on uncompleted contracts                          81         2,534        (3,174)
               Prepaid and other current assets                           1,442           194          (330)
               Changes in other operating items                             (69)          253          (128)
                                                                       --------      --------      --------
               Net cash provided by operations                            4,184         5,350           829
                                                                       --------      --------      --------
Cash flows from investing activities:
   Additions to property, plant and equipment                            (1,784)       (2,123)       (1,916)
   Additions to intangible assets                                          (250)         (422)       (1,503)
   Proceeds from sales of marketable securities                             609         2,124         3,833
   Cash acquired in acquisitions                                             --         2,853            --
   Decrease (increase) to investments and other                              --        (4,050)          489
                                                                       --------      --------      --------
               Net cash provided by (used in)
                  investing activities                                   (1,425)       (1,618)          903
                                                                       --------      --------      --------


                                                                     (continued)


                                       45



                   GP STRATEGIES CORPORATION AND SUBSIDIARIES
                      Consolidated Statements of Cash Flows
                  Years ended December 31, 2004, 2003, and 2002
                                 (In thousands)




                                                                     2004          2003          2002
                                                                   --------      --------      --------
                                                                                      
Cash flows from financing activities:
   Proceeds from issuance of common stock                               860           955         7,850
   Proceeds from issuance of Class B common stock                        --            --         1,260
   Repayment of short-term borrowings                                (2,123)      (13,461)      (10,280)
   Deferred financing costs                                              --        (1,619)         (728)
   Proceeds from issuance of long-term debt                              --        14,674           890
   Repayment of long-term debt                                       (1,135)       (1,451)         (841)
   Distribution of cash to NPDC                                      (2,453)           --            --
                                                                   --------      --------      --------
         Net cash used in financing activities                       (4,851)         (902)       (1,849)
                                                                   --------      --------      --------
Effect of exchange rate changes on cash and
   cash equivalents                                                      93            70           (72)
                                                                   --------      --------      --------
         Net increase (decrease) in cash and
            cash equivalents                                         (1,999)        2,900          (189)
Cash and cash equivalents at beginning of year                        4,416         1,516         1,705
                                                                   --------      --------      --------
Cash and cash equivalents at end of year                           $  2,417      $  4,416      $  1,516
                                                                   ========      ========      ========
Supplemental disclosures of cash flow information:
   Cash paid during the year for:
      Interest                                                     $  2,383      $  1,379      $  1,942
      Income taxes                                                 $    639      $    734      $    434

   Non-cash investing and financing activities:
      Distribution of non-cash net assets to NPDC (see note 3)     $ 23,514      $     --      $     --
      Additions to property financed with capital leases           $    111      $    163      $    889


See accompanying notes to consolidated financial statements.


                                       46



(1)   DESCRIPTION OF BUSINESS AND BASIS OF PRESENTATION

            GP Strategies Corporation ("the Company") was incorporated in
            Delaware in 1959. As of December 31, 2004, the Company's business
            consists of its training and workforce development business operated
            by General Physics Corporation ("General Physics" or "GP") and its
            simulation business operated by GSE Systems Inc. ("GSE").

            In July 2002, the Company's Board of Directors approved a spin-off
            of certain of its non-core assets into a separate corporation,
            National Patent Development Corporation ("NPDC"). NPDC is a
            stand-alone public company owning all of the stock of MXL
            Industries, Inc. ("MXL"), the interest in Five Star Products, Inc.
            ("Five Star") and certain other non-core assets. The separation of
            these businesses was accomplished through a pro-rata distribution of
            100% of the outstanding common stock of NPDC to the Company's
            stockholders on the record date of November 18, 2004 of the
            distribution. On November 24, 2004, (the "Distribution" or
            "spin-off") holders of record received one share of NPDC common
            stock for each share of GP Strategies common stock or Class B
            capital stock owned. The Company received a favorable tax ruling on
            March 21, 2003 from the Internal Revenue Service which enabled the
            Distribution to be tax-free.

            Following the spin-off, the Company ceased to have any ownership
            interest in NPDC, and the operations of NPDC have been reclassified
            as discontinued in the Company's consolidated financial statements
            for all periods presented (see note 3).

            In connection with the spin-off, several of the Company's directors
            and officers are also directors and officers of NPDC. The Company
            entered into agreements with NPDC to allocate responsibility for
            liabilities (including tax and other contingent liabilities
            associated with their respective businesses or otherwise to be
            assumed by NPDC or the Company), to separate their businesses, and
            for the Company and NPDC to provide management services to each
            other. The Company and NPDC will also provide certain guarantees of
            each others' financial obligations.

            On October 17, 2003, the Company transferred 100% of the outstanding
            common stock in Valera Pharmaceuticals (formerly Hydro Med Sciences,
            Inc.) valued at $6.5 million (based on an independent valuation) and
            1,000,000 shares of common stock of Millennium Cell Inc.
            ("Millennium") with a quoted market price of $3.50 per share to MXL
            in repayment of $10 million of a payable due to MXL from the
            Company. MXL was a wholly owned subsidiary of the Company until the
            distribution.


                                       47



(2)   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

      (A)   PRINCIPLES OF CONSOLIDATION AND INVESTMENTS

            The consolidated financial statements include the operations of the
            Company and its majority-owned subsidiaries. The minority interests
            balance as of December 31, 2004 is comprised of the 42% minority
            share in GSE, which the Company did not own. The minority interests
            balance as of December 31, 2003 is comprised of the 42% minority
            share in GSE and a 46% minority share of Five Star, which the
            Company did not own. All significant intercompany balances and
            transactions have been eliminated.

      (B)   CASH AND CASH EQUIVALENTS

            Cash and cash equivalents consist of short-term highly liquid
            investments with original maturities of three months or less.

      (C)   MARKETABLE SECURITIES

            Marketable securities consist of U.S. corporate equity securities.
            The Company classifies its marketable securities as trading or
            available-for-sale investments, which are recorded at fair value.
            Trading securities are those securities which are generally expected
            to be sold within one year and were held principally for the purpose
            of selling them in the near term.

            Unrealized holding gains and losses on trading securities are
            included in earnings. Unrealized holding gains and losses on
            available-for-sale securities are excluded from earnings and are
            reported as a separate component of stockholders' equity in
            accumulated other comprehensive income (loss), net of income taxes,
            until realized. A decline in the market value of any
            available-for-sale security below cost that is deemed to be
            other-than-temporary results in a reduction in carrying amount to
            fair value. The impairment is charged to earnings, and a new cost
            basis is established. Gains and losses are derived using the average
            cost method for determining the cost of securities sold. Marketable
            securities were included in the net assets distributed to NPDC (see
            note 3).

      (D)   INVENTORIES

            Inventories are valued at the lower of cost or market, using the
            first-in, first-out (FIFO) method. Inventories were included in the
            net assets distributed to NPDC (see note 3).

      (E)   ALLOWANCE FOR DOUBTFUL ACCOUNTS RECEIVABLE

            Trade accounts receivable are recorded at invoiced amounts. The
            allowance for doubtful accounts is estimated based on historical
            trends of past due accounts, write-offs and specific review of past
            due accounts.

      (F)   FOREIGN CURRENCY TRANSLATION

            The functional currency of the Company's international operations is
            the applicable local currency. The translation of the applicable
            foreign currency into U.S. dollars is performed for balance sheet
            accounts using current exchange rates in effect at the balance sheet
            date and for revenue and expense accounts using the weighted average
            rates of exchange prevailing during the year. The unrealized gains
            and losses resulting from such translation


                                       48


            are included as a separate component of stockholders' equity in
            accumulated other comprehensive income (loss).

      (G)   REVENUE RECOGNITION

            GENERAL PHYSICS

            GP provides services under time-and-materials, cost-plus-fixed fee
            and fixed-price contracts. Each contract has different terms based
            on the scope, deliverables and complexity of the engagement,
            requiring GP to make judgments and estimates about recognizing
            revenue. In general, revenue is recognized on these arrangements as
            the services are performed. Under time-and-material contracts, as
            well as certain cost-plus-fixed fee and certain fixed-price
            contracts, the contractual billing schedules are based on the
            specified level of resources GP is obligated to provide. As a
            result, on those "level-of-effort" contracts, the contractual
            billing amount for a given period acts as a measure of performance
            and, therefore, revenue is typically recognized in that amount.

            For other fixed price contracts, the contractual billing schedules
            are not based on the specified level of resources GP is obligated to
            provide. These arrangements typically do not have milestones or
            other reliable measures of performance. As a result, revenue on
            these arrangements is recognized using the percentage-of-completion
            method based on the relationship of costs incurred to total
            estimated costs expected to be incurred over the term of the
            contract. GP believes this methodology provides a reasonable measure
            of performance on these arrangements since performance primarily
            involves personnel costs and the customer typically is required to
            pay GP for the proportionate amount of work and cost incurred in the
            event of contract termination. Revenue for unpriced change orders is
            not recognized until the customer agrees with the changes. Costs and
            estimated earnings in excess of billings on uncompleted contracts
            are recorded as a current asset. Billings in excess of costs and
            estimated earnings on uncompleted contracts are recorded as a
            current liability. Generally, contracts provide for the billing of
            costs incurred and estimated earnings on a monthly basis.

            Risks relating to service delivery, usage, productivity and other
            factors are considered when making estimates of total contract cost,
            contract profitability and progress towards completion. If
            sufficient risk exists, a reduced-profit methodology is applied to a
            specific client contract's percentage-of-completion model whereby
            the amount of revenue recognized is limited to the amount of costs
            incurred until such time as the risks have been partially or wholly
            mitigated through performance. GP's estimates of total contract cost
            and contract profitability change periodically in the normal course
            of business, occasionally due to modifications of contractual
            arrangements. In addition, the implementation of cost saving
            initiatives and achievement of productivity gains generally result
            in a reduction of estimated total contract expenses on affected
            client contracts. Such changes in estimate are recognized in the
            period the changes are determined. For all client contracts,
            provisions for estimated losses on individual contracts are made in
            the period in which the loss first becomes apparent.

            As part of GP's on-going operations to provide services to its
            customers, incidental expenses, which are commonly referred to as
            "out-of-pocket" expenses, are billed to customers, either directly
            as a pass-through cost or indirectly as a cost estimated on
            fixed-


                                       49


            price contracts. Out-of-pocket expenses include expenses such as
            airfare, mileage, hotel stays, out-of-town meals and
            telecommunication charges. GP's policy provides for these expenses
            to be recorded as both revenue and direct cost of services in
            accordance with the provisions of Emerging Issues Task Force (EITF)
            01-14, Income Statement Characterization of Reimbursements Received
            for `Out-of-Pocket' Expenses Incurred.

            GSE

            The majority of GSE's revenue is derived through the sale of
            uniquely designed systems containing hardware, software and other
            materials under fixed-price contracts. In accordance with Statement
            of Position ("SOP") No. 81-1, Accounting for Performance of
            Construction-Type and Certain Production-Type Contracts, the revenue
            under these fixed-price contracts is accounted for on the
            percentage-of-completion method. This methodology recognizes income
            as work progresses on the contract and is based on an estimate of
            the income earned to date, less income recognized in earlier
            periods. GSE bases its estimate of the degree of completion of the
            contract by reviewing the relationship of costs incurred to date to
            the expected total costs that will be incurred on the project.
            Estimated contract earnings are reviewed and revised periodically as
            the work progresses and the cumulative effect of any change is
            recognized in the period in which the change is identified.
            Estimated losses are charged against earnings in the period such
            losses are identified.

            As GSE recognizes revenue under the percentage-of-completion method,
            it provides an accrual for estimated future warranty costs based on
            historical and projected claims experience. GSE's longer-term
            contracts generally provide for a one-year warranty on parts, labor
            and any bug fixes as it relates to software embedded in the systems.

            GSE's system design contracts do not provide for "post customer
            support service" (PCS) in terms of software upgrades, software
            enhancements or telephone support. In order to obtain PCS, the
            customers must purchase a separate contract at the date of system
            installation. Such PCS arrangements are generally for a one-year
            period, renewable annually, and include customer support,
            unspecified software upgrades, and maintenance releases. GSE
            recognizes revenue from these contracts ratably over the life of the
            agreements in accordance with SOP No.97-2, Software Revenue
            Recognition.

            Revenue from the sale of software licenses for the Company's
            modeling tools, which do not require significant modification or
            customization, are recognized when the license agreement is signed,
            the license fee is fixed and determinable, delivery has occurred,
            and collection is considered probable. 

            Revenues from certain consulting or training contracts are
            recognized on a time-and-material basis. For time-and-material type
            contracts, revenue is recognized based on hours incurred at a
            contracted labor rate plus expenses.

            DISCONTINUED OPERATIONS

            Revenue of discontinued operations, related primarily to Five Star,
            were recognized as sales were made and title transferred to the
            customers.


                                       50


      (H)   COMPREHENSIVE INCOME

            Comprehensive income consists of net income (loss), net unrealized
            gains (losses) on available-for-sale securities and foreign currency
            translation adjustments.

      (I)   PROPERTY, PLANT AND EQUIPMENT

            Property, plant and equipment are carried at cost. Major additions
            and improvements are capitalized while maintenance and repairs,
            which do not extend the lives of the assets are expensed as
            incurred. Gain or loss on the disposition of property, plant and
            equipment is recognized in operations when realized.

            Depreciation of property, plant and equipment is recognized on a
            straight-line basis over the following estimated useful lives:



        CLASS OF ASSETS                                  USEFUL LIFE
        ---------------                                  -----------
                                       
Buildings and improvements                5 to 40 years
Machinery, equipment, and furniture
   and fixtures                           3 to 7 years
Leasehold improvements                    Shorter of asset life or term of lease


      (J)   IMPAIRMENT OF LONG-LIVED ASSETS

            Long-lived assets, such as property, plant, and equipment, and
            intangibles subject to amortization, are reviewed for impairment
            whenever events or changes in circumstances indicate that the
            carrying amount of an asset may not be recoverable. Recoverability
            of assets to be held and used is measured by a comparison of the
            carrying amount of an asset to estimated undiscounted future cash
            flows expected to be generated by the asset. If the carrying amount
            of an asset exceeds its estimated future cash flows, an impairment
            charge is recognized at the amount by which the carrying amount of
            the asset exceeds the fair value of the asset. Assets to be disposed
            of would be separately presented in the balance sheet and reported
            at the lower of the carrying amount or fair value less costs to
            sell, and are no longer depreciated.

      (K)   GOODWILL AND INTANGIBLE ASSETS

            The Company capitalizes costs incurred to obtain and maintain
            patents and licenses, as well as contract rights acquired. Patent
            costs are amortized over the lesser of 17 years or the remaining
            lives of the patents and license costs over the lives of the
            licenses. Contract rights are amortized over the lives of the
            contracts acquired, ranging up to two years.

            Goodwill represents the excess of costs over fair value of assets of
            businesses acquired. Goodwill and intangible assets acquired in a
            purchase business combination and determined to have an indefinite
            useful life are not amortized, but instead tested for impairment at
            least annually or more frequently if events and circumstances
            indicate that the asset might be impaired in accordance with the
            provisions of Statement of Financial Accounting Standards ("SFAS")
            No. 142, Goodwill and Other Intangible Assets. The goodwill
            impairment test requires the Company to identify its reporting units
            and obtain estimates of the fair values of those units as of the
            testing date. The Company estimates the fair values of its reporting
            units using discounted cash flow valuation models. An impairment
            loss is recognized to the


                                       51


            extent that the carrying amount exceeds the asset's fair value. SFAS
            No. 142 also requires that intangible assets with estimable useful
            lives be amortized over their respective estimated useful lives to
            their estimated residual values, and reviewed for impairment in
            accordance with SFAS No. 144, Accounting for Impairment or Disposal
            of Long-Lived Assets. During 2004, 2003 and 2002, the Company tested
            its goodwill in accordance with SFAS No. 142 and concluded no
            impairment charge was required.

      (L)   OTHER ASSETS

            Other assets include deferred financing costs and certain software
            development costs. Deferred financing costs are amortized on a
            straight line basis over the terms of the related debt and such
            amortization is classified as interest expense in the consolidated
            statements of operations.

            In accordance with SFAS No. 86, Accounting for the Costs of Computer
            Software to Be Sold, Leased, or Otherwise Marketed, certain computer
            software development costs of GSE are capitalized in the Company's
            consolidated balance sheet. Capitalization of computer software
            begins upon the establishment of technological feasibility.
            Capitalization ceases and amortization of capitalized cost begins
            when the software product is commercially available for general
            release to customers. Amortization of capitalized computer software
            development costs is included in cost of revenue and is provided
            using the straight-line method over the remaining estimated economic
            life of the product, which normally ranges from three to five years.
            On an annual basis, the Company assesses the recovery of the
            unamortized software computer costs by estimating the net
            undiscounted cash flows expected to be generated by the sale of the
            product. If the undiscounted cash flows are not sufficient to
            recover the unamortized software costs, the Company will write-down
            the investment to its estimated fair value based on future
            discounted cash flows. The excess of any unamortized computer
            software costs over the related net realizable value is written down
            and charged to income. Significant changes in the sales projections
            could result in impairment with respect to the capitalized software.

      (M)   INCOME TAXES

            Income taxes are accounted for under the asset and liability method.
            Deferred tax assets and liabilities are recognized for the future
            tax consequences attributable to differences between the financial
            statement carrying amounts of existing assets and liabilities and
            their respective tax bases and for operating loss and tax credit
            carryforwards. Deferred tax assets and liabilities are measured
            using enacted tax rates expected to apply to taxable income in the
            years in which those temporary differences are expected to be
            recovered or settled. The effect on deferred tax assets and
            liabilities of a change in tax rates is recognized in income in the
            period that includes the enactment date.

            GSE files separate federal, state and foreign tax returns from the
            Company, as that entity is not consolidated with the Company for tax
            purposes.

      (N)   INCOME (LOSS) PER SHARE

            Basic income (loss) per share is based upon the weighted average
            number of common shares outstanding, including Class B common


                                       52


            stock, during the periods. Class B common stockholders have the same
            rights to share in profits and losses and liquidation values as
            common stockholders.

            Diluted income (loss) per share is based upon the weighted average
            number of common shares outstanding during the period assuming the
            issuance of common stock for all potential dilutive common stock
            equivalents outstanding.

            Income (loss) per share (EPS) for the years ended December 31, 2004,
            2003 and 2002 are as follows (in thousands, except per share
            amounts):



                                                     2004           2003            2002
                                                  ----------     ----------      ----------
                                                                        
INCOME (LOSS) USED IN COMPUTATION:
Income (loss) from continuing operations          $   22,445     $   (8,111)     $   (4,504)
Income (loss) from discontinued operations                75           (165)           (724)
                                                  ----------     ----------      ----------
Net income (loss)                                 $   22,520     $   (8,276)     $   (5,228)
                                                  ==========     ==========      ==========

SHARES USED IN COMPUTATION:
   Weighted average shares
      outstanding, basic                              17,678         17,139          15,370
   Dilutive effect of outstanding
      stock options and warrants                         629             --              --
                                                  ----------     ----------      ----------
   Weighted average shares
      outstanding, diluted                            18,307         17,139          15,370
                                                  ==========     ==========      ==========

INCOME (LOSS) PER COMMON SHARE:
Basic
   Income (loss) from continuing operations       $     1.27     $    (0.47)     $    (0.29)
   Income (loss) from discontinued operations             --          (0.01)          (0.05)
                                                  ----------     ----------      ----------
   Net income (loss)                              $     1.27     $    (0.48)     $    (0.34)
                                                  ==========     ==========      ==========
Diluted
   Income (loss) from continuing operations       $     1.23     $    (0.47)     $    (0.29)
   Income (loss) from discontinued operations             --          (0.01)          (0.05)
                                                  ----------     ----------      ----------
   Net income (loss)                              $     1.23     $    (0.48)     $    (0.34)
                                                  ==========     ==========      ==========


            For the years ended December 31, 2003 and 2002, presentation of the
            dilutive effect of stock options, warrants and convertible notes,
            which totaled 1,249,000 and 612,000, respectively, are not included
            since they are anti-dilutive.

      (O)   STOCK-BASED COMPENSATION

            Options are granted to purchase Company, GSE and Five Star, prior to
            its spin-off, common shares under stock-based incentive plans, which
            are described more fully in note 14.

            The Company applies the intrinsic-value-based method of accounting
            prescribed by Accounting Principles Board ("APB") Opinion No. 25,
            Accounting for Stock Issues to Employees, and related
            interpretations including Financial Accounting Standards Board
            ("FASB") Interpretation No. 44, Accounting for Certain Transactions
            Involving Stock Compensation, an interpretation of APB Opinion No.
            25, to account for its fixed-plan stock


                                       53

options. Under this method, compensation expense is recorded on the date of
grant only if the current market price of the underlying stock exceeds the
exercise price of the options. SFAS No. 123, Accounting for Stock-Based
Compensation, as amended, established accounting and disclosure requirements
using a fair-value-based method of accounting for stock-based employee
compensation plans. As allowed by SFAS No. 123, the Company has elected to
continue to apply the intrinsic-value-based method of accounting described
above, and has adopted only the disclosure requirements of SFAS No. 123. The
following table illustrates the effect on net income (loss) if the
fair-value-based method had been applied to all outstanding and unvested awards
in each year (dollars in thousands, except per share date):



                                          2004            2003           2002
                                      ----------      ----------     ----------
                                                            
Net income (loss) - as reported       $   22,520      $   (8,276)    $   (5,228)
Compensation expense, net of tax:
   Company stock options                    (608)         (1,251)        (1,495)
   GSE stock options                         (30)           (181)            --
                                      ----------      ----------     ----------
Pro forma net income (loss)           $   21,882      $   (9,708)    $   (6,723)
                                      ==========      ==========     ==========

Net income (loss) per share
   Basic - as reported                $     1.27      $    (0.48)    $    (0.34)
   Basic - pro forma                  $     1.24      $    (0.57)    $    (0.44)
   Diluted - as reported              $     1.23      $    (0.48)    $    (0.34)
   Diluted - pro forma                $     1.21      $    (0.57)    $    (0.44)


At December 31, 2004, 2003 and 2002, the per share weighted average fair value
of the Company's stock options granted was $1.47, $2.95 and $2.78, respectively,
on the date of grant using the modified Black-Scholes option-pricing model with
the following weighted average assumptions:



                               2004         2003         2002
                            ----------   ----------   ----------
                                             
Expected dividend yield             0%           0%           0%
Risk-free interest rate          1.70%        2.00%        4.30%
Expected volatility             32.24%       78.33%       72.84%
Expected life               2.03 years   4.00 years   6.16 years


Options were granted by GSE and Five Star during 2004 and 2003, subsequent to
their consolidation.

(P)   USE OF ESTIMATES

The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions that
affect the reported amounts of assets and liabilities and disclosure of
contingent assets and liabilities at the date of the financial statements and
the reported amounts of revenues and expenses during the reporting period.
Actual results could differ from these estimates.


                                       54


     (Q)  FAIR VALUE OF FINANCIAL INSTRUMENTS

          The carrying value of financial instruments including cash and cash
          equivalents, marketable securities, accounts receivable, accounts
          payable and short-term borrowings approximate estimated market values
          because of short-maturities and interest rates that approximate
          current rates. The carrying values of investments approximate fair
          values based upon quoted market prices. The investments for which
          there is no quoted market price are not significant. The estimated
          fair value for the Company's debt is equal to the carrying amount.
          Fair value estimates are made at a specific point in time, based on
          relevant market information and information about the financial
          instrument. These estimates are subjective in nature and involve
          uncertainties and matters of significant judgment and therefore cannot
          be determined with precision. Changes in assumptions could
          significantly affect the estimates.

     (R)  RECLASSIFICATIONS

          Certain amounts in 2003 and 2002 have been reclassified to conform to
          the presentation in 2004.

     (S)  OFF BALANCE SHEET RISK AND FOREIGN EXCHANGE CONTRACTS

          GSE utilizes various derivative financial instruments to manage market
          risks associated with the fluctuations in foreign currency exchange
          rates. It is GSE's policy to use derivative financial instruments to
          protect against market risk arising in the normal course of business.
          The criteria GSE uses for designating an instrument as a hedge
          includes the instrument's effectiveness in risk reduction and
          one-to-one matching of derivative instruments to underlying
          transactions. GSE monitors its foreign currency exposures to maximize
          the overall effectiveness of its foreign currency hedge positions.
          Principal currencies hedged include the Euro and the Japanese Yen.
          GSE's objectives for holding derivatives are to minimize the risks
          using the most effective methods to reduce the impact of these
          exposures. GSE minimizes credit exposure by limiting counterparties to
          nationally recognized financial institutions.

          All derivatives, whether designated as hedging relationships or not,
          are required to be recorded on the balance sheet at fair value. If the
          derivative is designated as a fair value hedge, the changes in the
          fair value of the derivative and of the hedged item attributable to
          the hedged risk are recognized in operations. If the derivative is
          designated as a cash flow hedge, the change in the fair value of the
          derivative and of the hedged item are recognized as an element of
          other comprehensive income.

          As of December 31, 2004, GSE had contracts for the sale of
          approximately $4.6 million Japanese Yen at fixed rates. The contracts
          expire on various dates through May, 2007. The contracts do not
          qualify for hedge treatment under SFAS No. 133, Accounting for
          Derivative Instruments and Hedging Activities, as amended.
          Accordingly, GSE has recorded the estimated fair value of the
          contracts of approximately $200,000 as of December 31, 2004 as other
          assets in the consolidated balance sheet and other income in the
          consolidated statement of operations.

     (T)  RECENT ACCOUNTING PRONOUNCEMENTS

          During December 2004, the FASB issued SFAS No.123R, Share-Based
          Payments. Among other items, the standard will require the expensing,
          in the financial statements, of stock


                                       55

          options issued by the Company. The new standard will be effective July
          1, 2005, for calendar year-end companies. GP Strategies is currently
          evaluating the adoption of SFAS No. 123R, including the valuation
          methods and assumptions that underlie the valuation of the awards. The
          Company expects that the adoption of SFAS No. 123R will have an
          negative impact on the Company's consolidated financial statements.

(3)  DISCONTINUED OPERATIONS AND SPIN-OFF OF NPDC

          Under SFAS No. 144, discontinued businesses are removed from the
          results of continuing operations and are classified as discontinued
          operations in the consolidated statements of operations until the
          effective date of the spin-off. The following table sets forth the
          components of income (loss) from discontinued operations for the
          eleven months ended November 24, 2004 and the years ended December 31,
          2004, 2003, and 2002 (in thousands):



                                                        2004             2003            2002
                                                        ----             ----            ----
                                                                            
Revenue                                              $ 104,067       $  28,644       $   9,996
Operating income (loss)                                  1,594            (189)            286
Interest expense                                        (1,108)           (502)           (303)
Income tax (expense) benefit                              (333)             99             524
Income (loss) from discontinued operations, net
 of income taxes                                            75            (165)           (724)



The results of the discontinued operations for 2004 include the results of Five
Star, which were consolidated with the Company effective October 8, 2003, when
the Company increased its ownership interest to 54%. Previously, the Company
accounted for its investment in Five Star under the equity method (see note 6).

In accordance with SFAS No. 144, only those overhead costs that are solely
attributable to the discontinued business segments have been allocated to
discontinued operations. As a result, 2004, 2003 and 2002 include overhead
expenses that were incurred for the benefit of the Company's continuing and
discontinued operations, which are included in continuing operations.
Consolidated interest expense in periods prior to the spin-off has been
allocated to discontinued operations using a basis of net assets of each of the
continuing and discontinued business segments as of November 24, 2004.

The assets and liabilities distributed to NPDC in connection with the spin-off
included those specific to MXL, Five Star and certain other non-core assets. The
following table summarizes the net assets and liabilities distributed to NPDC on
November 24, 2004 (in thousands):


                                       56


                                                                      
Assets:
 Cash and cash equivalents                                               $ 2,453
 Due from GP Strategies (arbitration award)                                5,000
 Accounts and other receivables                                           14,002
 Inventories                                                              25,691
 Prepaid expenses and other current assets                                   391
 Investments and marketable securities                                     1,593
 Property, plant and equipment, net                                        5,553
 Deferred tax assets, net                                                  4,045
 Goodwill and other assets                                                 2,818
                                                                         -------
  Total assets                                                            61,546
                                                                         -------

Liabilities:
 Accounts payable and accrued expenses                                    12,672
 Short-term borrowings                                                    18,330
 Long-term debt                                                            2,961
 Minority interest and other liabilities                                   1,616
                                                                         -------
  Total liabilities                                                       35,579
                                                                         -------

                                                                         -------
  Net assets distributed to NPDC                                         $25,967
                                                                         =======



                                       57

(4)  GOODWILL AND INTANGIBLE ASSETS

          Changes in goodwill for the years ended December 31, 2004 and 2003
          were as follows (in thousands):



                                                   2004           2003
                                                   ----           ----
                                                          
           Beginning of year balance             $ 62,395       $ 57,491
           GSE acquisition                             --          4,755
           Foreign currency translation               187            149
           Distribution of goodwill to NPDC          (202)            --
                                                 --------       --------
           End of year balance                   $ 62,380       $ 62,395
                                                 ========       ========


          Intangible assets, which consist primarily of patents, licenses and
          contract rights, with finite lives are being amortized to expense over
          their estimated useful lives. As of December 31, 2004, the Company's
          intangible assets with finite lives had a weighted average useful life
          of six years. As of December 31, 2004, the Company had no intangible
          assets with indefinite useful lives. Amortization expense for
          intangible assets for 2004, 2003 and 2002 was $257,000, $147,000 and
          $103,000, respectively. Amortization expense for intangible assets is
          estimated to be $376,000 in 2005, $156,000 in 2006, $128,000 in 2007
          and $75,000 in 2008 and 2009.

(5)  MARKETABLE SECURITIES

          At December 31, 2003, the fair value of marketable securities were
          comprised of the following (in thousands):



                                                    2003
                                                    ----
                                                
                   Millennium Cell Inc.            $3,570
                   Hemispherx Biopharma, Inc.         361
                                                   ------
                                                   $3,931
                                                   ======


          Marketable securities were included in the net assets distributed to
          NPDC (see note 3).

          MILLENNIUM CELL INC.

          Millennium is a publicly traded emerging technology company engaged in
          the business of developing innovative fuel systems for the safe
          storage, transportation and generation of hydrogen for use as an
          energy source. As of December 31, 2003, the Company owned 1,532,000
          shares of Millennium.

          In 2003 and 2002, the Company sold approximately 678,000 shares and
          1,286,000 shares for $1,376,000 and $3,833,000, respectively, and
          recognized net gains of $559,000 and $2,267,000, respectively.


                                       58

          On February 11, 2000, the Company granted options to certain of its
          employees pursuant to the GP Strategies Millennium Option Plan to
          purchase an aggregate of approximately 547,000 of its shares of
          Millennium common stock, of which there are currently approximately
          337,000 options outstanding. These options vested over either a
          one-year or two-year period and expire on June 30, 2005, as amended.
          The options in the Millennium Option Plan were fully vested as of
          December 31, 2002. The Company may receive approximately $500,000 (of
          which approximately $191,000 was received to date) upon exercise of
          all options pursuant to the Millennium Option Plan. The Company's
          liabilities to employees of $431,000 and $650,000 at December 31, 2004
          and 2003 are included in accounts payable and accrued expenses in the
          accompanying consolidated balance sheets. As of December 31, 2004 and
          2003, the Company held approximately 337,000 shares of Millennium with
          a fair value of $431,000 and $650,000, respectively, in the GP
          Strategies Millennium Option Plan, classified as other assets on the
          consolidated balance sheets. The Company recorded a non-cash
          compensation credit of $219,000, $150,000 and $1,211,000 for the years
          ended December 31, 2004, 2003 and 2002, respectively, which is
          included in selling, general and administrative expenses in the
          accompanying consolidated statement of operations.

          As of December 31, 2003, the gross unrealized holding gains of
          $1,613,000 (net of income tax expense of $984,000) for
          available-for-sale securities was included as in accumulated other
          comprehensive income (loss).

          HEMISPHERX BIOPHARMA INC.

          In March 2003, the Company and ISI entered into an agreement whereby
          the Company agreed to receive shares of common stock of Hemispherx
          Biopharma Inc. (HEB) with a market value of $425,000 (the Guaranteed
          Shares) in full settlement of all of ISI's debt obligations. The
          Company received 268,000 shares of HEB from ISI and subsequently made
          a capital contribution of the shares to MXL. MXL sold 108,000 of the
          shares in 2003 for $249,000, and recognized a net gain of $142,000 on
          the sale of these shares, which is included in income (loss) from
          discontinued operations, net of income taxes. As of December 31, 2003
          the Company held 160,000 shares of HEB, which were classified as
          trading securities, had a fair value of approximately $361,000 and
          were sold in the first quarter of 2004. The Company recognized a net
          gain of $44,000 on the sale of these shares, which is included in
          discontinued operations.

(6)  ACQUISITIONS

     (A)  GSE SYSTEMS INC.

          On October 23 2003, the Company purchased from ManTech International
          (ManTech) 3,426,699 shares of common stock of GSE and a GSE
          subordinated note in the outstanding principal amount of $650,000,
          which the Company immediately converted into 418,653 shares of common
          stock of GSE. This transaction (the GSE Acquisition) increased the
          Company's ownership of the common stock of GSE from approximately 22%
          to approximately 58%. Simultaneously with the closing of the GSE
          Acquisition, three directors nominated by the Company were added to
          the GSE Board of Directors. GSE was previously an investment of the
          Company accounted for under the equity method. Subsequent to the GSE
          Acquisition, GSE is consolidated into the Company's consolidated
          financial


                                       59

          statements. The GSE Acquisition was carried out in order to allow the
          Company to work together with GSE to expand GSE's simulation
          technology to the power, military and homeland defense markets that
          are currently served by General Physics.

          The consideration paid to ManTech by the Company consisted of a
          five-year 5% note for $5,250,955 (the ManTech Note) due in full in
          October 2008. Each year during the term of the ManTech Note, ManTech
          has the option to convert up to 20% of the original principal amount
          of the note into common stock of the Company at the then market price
          of Company's common stock, but only in the event that Company's common
          stock is trading at $10 per share or more. In the event that less than
          20% of the principal amount of the note is not converted in any year,
          such amount not converted will be eligible for conversion in each
          subsequent year until converted or until the note is repaid in cash.

          As part of the GSE Acquisition, the Company and ManTech entered into a
          five-year Teaming Agreement pursuant to which ManTech and the Company
          will work together to give the Company the opportunity to provide
          training services to ManTech's customers.

          On January 1, 2004, GSE entered into a Management Services Agreement
          with the Company in which the Company agreed to provide corporate
          support services to GSE, including accounting, finance, human
          resources, legal, network support and tax. In addition, GSE will use
          General Physics' financial system. GSE will pay an annual fee to
          General Physics of $685,000. The term of the agreement is one year,
          subject to earlier termination only upon the mutual consent of the
          parties to the agreement. The Management Services Agreement, which can
          be renewed for successive one-year terms, was renewed for fiscal 2005.

          The acquisition was accounted for as a purchase transaction in
          accordance with SFAS No. 141, Business Combinations, and accordingly,
          the net assets acquired were recorded at their fair value at the date
          of the acquisition. The excess of the purchase price over the
          estimated fair values of the net assets acquired was recorded as
          goodwill. Goodwill associated with the GSE acquisition will be
          deductible for tax purposes.

          The components of the net assets acquired were as follows (in
          thousands):


                                                                   
                    Cash                                              $ 2,847
                    Accounts receivable and unbilled receivables        6,587
                    Intangible assets, including goodwill               2,684
                    Property, plant and equipment and
                     other assets                                       2,444
                                                                      -------
                      Total assets                                     14,562
                                                                      -------
                    Accounts payable, accrued expenses and
                     other liabilities                                  5,303
                    Billings in excess of revenue earned                3,528
                                                                      -------
                      Total liabilities assumed                         8,831
                                                                      -------
                      GSE net assets as of
                       October 23, 2003                               $ 5,731
                                                                      =======



                                       60

     (B)  FIVE STAR PRODUCTS, INC.

          The net assets of Five Star were included in the net assets
          distributed to NPDC (see note 3).

          Prior to October 8, 2003, Five Star was a 47.3% investment of the
          Company accounted for under the equity method and was indebted to the
          Company for an unsecured 8% note (the Five Star Note) due June 30,
          2005, as amended, which amounted to $4,500,000 as of December 31,
          2002. On June 20, 2003, the Company entered into an Agreement of
          Subordination and Assignments (the Subordination Agreement) with Five
          Star that amended the amount of annual repayment of principal on the
          Five Star Note. Pursuant to the provisions of the Subordination
          Agreement, in 2003 the Company received partial repayments from Five
          Star in the amount of $1,200,000. On October 8, 2003, the Company
          converted an additional $500,000 of the principal amount of the Five
          Star Note into 2,000,000 shares of Five Star common stock (the Five
          Star Acquisition) increasing the Company's investment in Five Star to
          54%.

          The acquisition was accounted for as a purchase transaction in
          accordance with SFAS No. 141, and accordingly, the net assets acquired
          were recorded at their fair value at the date of the acquisition. The
          excess of the net assets acquired over the purchase price was recorded
          as a reduction to property, plant and equipment to reflect the
          allocation of negative goodwill arising in purchase accounting.

          The components of the net assets acquired were as follows (in
          thousands):


                                                              
                      Accounts receivable                        $13,267
                      Inventories                                 20,222
                      Property, plant and equipment and
                       other assets                                1,529
                                                                 -------
                        Total assets                              35,018
                                                                 -------
                      Short-term borrowings                       17,616
                      Accounts payable and accrued expenses       10,063
                      Debt to GP Strategies                        3,000
                                                                 -------
                        Total liabilities assumed                 30,679
                                                                 -------
                        Five Star net assets as of
                         October 8, 2003                         $ 4,339
                                                                 =======


          On February 6, 2004, Five Star announced that it would repurchase up
          to 5,000,000 shares, or approximately 30% of its common stock through
          a tender offer. The tender offer increased the Company's ownership in
          Five Star to approximately 64% as of November 24, 2004, prior to
          distribution.


                                       61

(7)  PROPERTY, PLANT AND EQUIPMENT

          Property, plant and equipment consist of the following (in thousands):



                                                     DECEMBER 31
                                                     -----------
                                                 2004            2003
                                                 ----            ----
                                                         
Land                                           $     --            915
Buildings and improvements                           --          3,561
Machinery and equipment                           8,031         14,534
Furniture and fixtures                            3,843          8,583
Leasehold improvements                            1,204          2,072
                                               --------        -------
                                                 13,078         29,665
Accumulated depreciation and amortization       (10,405)       (20,671)
                                               --------        -------
                                               $  2,673          8,994
                                               ========        =======


          The Company distributed $5,553,000 in net property, plant and
          equipment to NPDC (see note 3). Depreciation expense included in
          continuing operations in 2004, 2003, and 2002 was $1,659,000,
          $1,625,000 and $1,631,000, respectively.

(8)  SHORT-TERM BORROWINGS

     (A)  GENERAL PHYSICS

          On August 13, 2003, General Physics, General Physics' subsidiary,
          SkillRight, Inc., and MXL entered into a two-year $25 million
          Financing and Security Agreement (the Credit Agreement) with a new
          bank, the proceeds of which were used to repay the Company's previous
          credit facility. The Company wrote off $860,000 of deferred financing
          costs due to the early termination of its previous credit facility.
          This expense is included in interest expense for year ended December
          31, 2003. The Credit Agreement is secured by certain assets of General
          Physics and, until March 31, 2004, certain of the accounts receivable
          of MXL. The Credit Agreement also provides for an unsecured guaranty
          from the Company. On March 31, 2004, the Credit Agreement was also
          amended to include GSE.

          The interest rate on the Credit Agreement is at LIBOR market index
          rate plus 3.00%, (which as of December 31, 2004 was approximately
          5.4%). Based upon the financial performance of General Physics, the
          interest rate can be reduced. The Credit Agreement contains covenants
          with respect to General Physics' minimum tangible net worth, leverage
          ratio, interest coverage ratio and its ability to make capital
          expenditures. The Credit Agreement also contains certain restrictive
          covenants including a prohibition on future acquisitions, incurrence
          of debt and the payment of dividends. General Physics is currently
          restricted from paying dividends or management fees to the Company in
          excess of $1,000,000 in any fiscal year. On July 30, 2004, General
          Physics received a waiver and paid the Company an additional
          $1,000,000. General Physics was in compliance with all loan covenants
          under the Credit Agreement as of December 31, 2004. On March 9, 2005,
          General Physics received a waiver to loan GSE a maximum of $1.0
          million to satisfy any GSE short-term capital requirements over the
          next 15 months.


                                       62

          As of December 31, 2004, the amount outstanding under the Credit
          Agreement was approximately $6,068,000 and approximately $14,087,000
          was available to be borrowed under the Credit Agreement. The Company
          repaid in full the $6,068,000 outstanding under the Credit Agreement
          as of December 31, 2004 in the first quarter of 2005, using the
          proceeds received from arbitration (see note 17). Borrowings
          outstanding on December 31, 2003 were $9.5 million.

     (B)  GSE

          On March 30, 2004, GSE was added as an additional borrower under the
          General Physics Credit Agreement. Under the terms of the Credit
          Agreement, as amended, $1,500,000 of General Physics' Credit Agreement
          has been allocated for use by GSE, as well as certain covenants
          specific to GSE. The Credit Agreement was amended to provide for
          additional collateral consisting of substantially all of the GSE's
          assets, as well as certain covenants specific to GSE. It provides for
          borrowings by GSE up to 80% of eligible accounts receivable and 80% of
          eligible unbilled receivables, up to a maximum of $1,500,000. The
          interest rate is based upon the LIBOR market index rate plus 3%, with
          interest only payments due monthly (5.4 % as of December 31, 2004).
          The Company agreed to guarantee GSE's borrowings under the Credit
          Agreement, as amended, in consideration for a fee pursuant to the
          Management Services Agreement. There were no borrowings outstanding at
          December 31, 2004.

     (C)  FIVE STAR

          On June 20, 2003, Five Star obtained a Loan and Security Agreement
          (the Loan Agreement) with Fleet Capital Corporation. The Loan
          Agreement has a five-year term, with a maturity date of June 30, 2008.
          The Loan Agreement provides for a $25,000,000 revolving credit
          facility, which allows Five Star to borrow based upon a formula of
          eligible inventory and eligible accounts receivable, as defined
          therein. The interest rates under the Loan Agreement are LIBOR plus a
          credit spread for borrowings not to exceed $15,000,000 and the prime
          rate plus a credit spread for borrowings in excess of the
          above-mentioned LIBOR-based borrowings. The credit spreads can be
          reduced in the event that Five Star achieves and maintains certain
          performance benchmarks. At December 31, 2003, approximately
          $16,685,000 was outstanding under the Loan Agreement. The Company
          distributed $18,330,000 in Five Star short-term borrowings to NPDC on
          November 24, 2004 (see note 3). The Company does not guarantee the
          Five Star obligation.

(9)  ACCOUNTS PAYABLE AND ACCRUED EXPENSES

          Accounts payable and accrued expenses are comprised of the following
          (in thousands):



                                                   DECEMBER 31,
                                               -------------------
                                                 2004         2003
                                                 ----         ----
                                                      
                Accounts payable               $ 8,936      $22,795
                Payroll and related costs        6,629        6,324
                Amount payable to NPDC           5,000           --
                Other accrued expenses          12,654        8,988
                                               -------      -------
                                               $33,219      $38,107
                                               =======      =======



                                       63

          The Company distributed $12,672,136 in accounts payable and accrued
          expenses to NPDC (see note 3).

(10) LONG -TERM DEBT

          Long-term debt is comprised of the following (in thousands):



                                                            DECEMBER 31,
                                                            ------------
                                                        2004           2003
                                                        ----           ----
                                                                
6% conditional subordinated notes due 2008 (a)       $  7,500          7,500
ManTech Note (b)                                        5,251          5,251
Mortgage on MXL Pennsylvania facility (c)                  --          1,405
Mortgage on MXL Illinois facility (d)                      --          1,185
Other (e)                                                 190          1,782
                                                     --------         ------
                                                       12,941         17,123
Less warrant related discount, net of accretion        (1,890)        (2,262)
                                                     --------         ------
                                                       11,051         14,861
Less current maturities                                  (100)        (1,112)
                                                     --------         ------
                                                     $ 10,951         13,749
                                                     ========         ======


          (A) Pursuant to a Note and Warrant Purchase Agreement dated August 8,
          2003, the Company issued and sold to four Gabelli Funds $7,500,000
          aggregate principal amount of 6% Conditional Subordinated Notes due
          2008 (the Gabelli Notes) and 937,500 warrants (GP Warrants), each
          entitling the holder thereof to purchase (subject to adjustment) one
          share of the Company's common stock. The aggregate purchase price for
          the Gabelli Notes and GP Warrants was $7,500,000.

          The Gabelli Notes bear interest at 6% per annum payable semi-annually
          commencing on December 31, 2003 and mature in August 2008. The Gabelli
          Notes are secured by a mortgage on the Company's former property
          located in Pawling, New York which was distributed to NPDC. In
          addition, at any time that less than $1,875,000 of the principal
          amount of the Gabelli Notes are outstanding, the Company may defease
          the obligations secured by the mortgage and obtain a release of the
          mortgage by depositing with an agent for the Noteholders, bonds or
          government securities with an investment grade rating by a nationally
          recognized rating agency which, without reinvestment, will provide
          cash on the maturity date of the Gabelli Notes in an amount not less
          than the outstanding principal amount of the Gabelli Notes.

          The GP Warrants have an exercise price of $6.14 per share, as amended
          following the spin-off of NPDC, and are exercisable at any time until
          August 2008. The exercise price may be paid in cash, by delivery of
          the Gabelli Notes, or a combination of the two. The GP Warrants
          contain anti-dilution provisions for stock splits, reorganizations,
          mergers and similar transactions. The fair value of the GP Warrants at
          the date of issuance was $2,389,000, which reduced long-term debt in
          the accompanying consolidated balance sheets.


                                       64

          This amount is being accreted as additional interest expense using the
          effective interest rate over the term of the Gabelli Notes. The
          Gabelli Notes have a yield to maturity of 15.436% based on the
          discounted value. Accretion charged as interest expense was
          approximately $372,000 in 2004 and $127,000 during 2003.

          The GP Warrants were accounted for as a liability of the Company until
          the shares of the Company's common stock issuable on exercise of the
          GP Warrants were registered, which occurred on December 8, 2003, at
          which time the liability was reclassified to additional
          paid-in-capital at its then fair market value of $953,000. The changes
          in the fair market value of the GP Warrants were marked-to-market
          through December 8, 2003 with the adjustment shown as other income in
          the consolidated statement of operations. The Company recognized a
          gain in operations of $1,436,000 in valuation adjustment of the
          liability relating to the GP Warrants using the Black-Scholes model.

          In connection with the Distribution, the Company contributed the
          Pawling property, subject to the mortgage, to MXL. MXL assumed the
          mortgage, but without liability for repayment of the Gabelli Notes or
          any other obligations of the Company under the Note and Warrant
          Purchase Agreement (other than foreclosure on such property). If there
          is a foreclosure on the mortgage for payment of the Gabelli Notes, the
          Company has agreed to indemnify MXL for loss of the value of the
          property.

          (B) On October 23, 2003 in connection with the GSE Acquisition the
          Company issued a five-year 5% note due in full on October 21, 2008 in
          the principal amount of $5,250,955 to ManTech International. Interest
          is payable quarterly. Each year during the term of the note, the
          holder of the note has the option to convert up to 20% of the original
          principal amount of the note into common stock of the Company at the
          then market price of the Company's common stock, but only in the event
          that the Company's common stock is trading at $10 per share or more.
          In the event that less than 20% of the principal amount of the note is
          not converted in any year, such amount not converted will be eligible
          for conversion in each subsequent year until converted or until the
          note is repaid in cash.

          (C) MXL had a loan in the amount of $1,680,000, secured by a mortgage
          covering the real estate and fixtures on its property in Pennsylvania.
          The loan requires monthly repayments of $8,333 plus interest at 2.5%
          above the one-month LIBOR rate and was to mature on March 8, 2011. The
          amount outstanding on November 24, 2004 was included in the net assets
          distributed to NPDC. The MXL loan is guaranteed by the Company.

          (D) MXL had a loan in the amount of $1,250,000, secured by a mortgage
          covering the real estate and fixtures on its property in Illinois. The
          loan requires monthly payments of principal and interest in the amount
          of $11,046 with interest at a fixed rate of 8.75% per annum and was to
          mature on June 26, 2006. The amount outstanding on November 24, 2004
          was included in the net assets distributed to NPDC. The MXL loan is
          guaranteed by the Company.


                                       65

          (E) Other debt as of December 31, 2004, represents capital lease
          obligations for equipment. Other debt outstanding as of November 24,
          2004 was included in the net assets distributed to NPDC.

          Aggregate annual maturities of long-term debt at December 31, 2004 are
          as follows (in thousands):


                                        
                      2005                 $   100
                      2006                      68
                      2007                      22
                      2008                  12,751
                      Thereafter                --
                                           =======


(11) EMPLOYEE BENEFIT PLANS

          (A) GP STRATEGIES EMPLOYEE BENEFIT PLAN

          The Company and its employees maintain a Retirement Savings Plan (the
          Plan) for employees who have completed at least one month of service.
          The Plan permits pre-tax contributions to the Plan by participants
          pursuant to Section 401(K) of the Internal Revenue Code (IRC). The
          Company matches participants' contributions up to a specific
          percentage of the first 7% of base compensation contributed for
          employees who have completed one year of service and may make
          additional matching contributions at its discretion. In 2004, 2003 and
          2002, the Company did not make any discretionary matching
          contributions. The Company matches participants' contributions in
          shares of its Common Stock up to 57% of monthly employee salary
          deferral contributions. In 2004, 2003 and 2002, the Company
          contributed 135,921, 188,317 and 270,000 shares of the Company's
          common stock directly to the Plan with a value of approximately
          $971,000, $1,053,000 and $1,058,000, respectively.

          (B) GSE EMPLOYEE BENEFIT PLAN

          GSE has a qualified defined contribution plan that covers
          substantially all its U.S. employees under Section 401(K) of the IRC.
          Under this plan, GSE stipulated basic contribution matches a portion
          of the participants' contributions based upon a defined schedule.
          GSE's contributions to the plan were approximately $110,000 in 2004
          and $12,000 from October 23, 2003 to December 31, 2003.


                                       66

(12) INCOME TAXES

          Income tax (expense) benefit for the years ended December 31, 2004,
          2003 and 2002 is as follows (in thousands):



                                             YEARS ENDED DECEMBER 31,
                                             ------------------------
                                         2004          2003         2002
                                         ----          ----         ----
                                                          
Income tax (expense) benefit from      $ 8,009       $  (985)      $   295
 continuing operations
Income tax (expense) benefit from
 discontinued operations               $   466            99           524
                                       -------       -------       -------
                                         8,475       $  (886)      $   819
                                       =======       =======       =======


          The components of income tax (expense) benefit from continuing
          operations are as follows (in thousands):



                                        YEARS ENDED DECEMBER 31,
                                        ------------------------
                                    2004          2003          2002
                                    ----          ----          ----
                                                     
Current:
 Federal                          $  (482)      $   (39)      $    --
 State and local                     (323)         (498)         (233)
 Foreign                             (268)         (693)         (361)
                                  -------       -------       -------
  Total current                    (1,073)       (1,230)         (594)
                                  -------       -------       -------
Deferred:
 Federal                            7,768            --           805
 State and local                    1,412            --            74
 Foreign                              (98)          245            --
                                  -------       -------       -------
  Total deferred                    9,082           245           879
                                  -------       -------       -------
  Total income tax (expense)
   benefit                        $ 8,009       $  (985)      $   285
                                  =======       =======       =======


          The deferred (expense) benefit excludes activity in the net deferred
          tax assets relating to tax on appreciation (depreciation) in
          available-for-sale securities, which is recorded directly to
          stockholders' equity. Income (loss) before income tax (expense)
          benefit generated from foreign entities was approximately $404,000,
          ($594,000), and $150,000 respectively, in 2004, 2003 and 2002.


                                       67

The difference between the (expense) benefit for income taxes computed at
the statutory rate and the reported amount of tax (expense) benefit is as
follows:



                                                                     DECEMBER 31,
                                                          ---------------------------------
                                                           2004          2003          2002
                                                           ----          ----          ----
                                                                             
Federal income tax rate                                   (35.0)%        35.0%         35.0%
Foreign, state and local taxes net of
 Federal benefit                                           (5.2)         (6.6)         (7.8)
Taxes of subsidiaries that are not
 consolidated for tax purposes                               --          (1.9)           --
Items not deductible - primarily meals and
 entertainment                                             (1.7)         (6.4)         (3.7)
Valuation allowance adjustment                             84.6         (29.0)
Change in effective rate, primarily net operating
 loss carry forwards                                       16.5            --            --
Net losses from foreign operations for
 which no tax benefit has been provided                    (0.6)         (0.8)         (2.1)
Tax effect recorded in stockholders' equity
 for sale of available-for sale-securities                 (0.7)         (4.5)        (11.5)
Other                                                      (2.4)          0.5          (3.8)
                                                           ----         -----         -----
Effective tax rate expense (benefit)                       55.5%        (13.7)%         6.1%
                                                           ====         =====         =====


As of December 31, 2004, the Company has approximately $41,620,000 of Federal
net operating loss carryforwards. These carryforwards expire during 2022 and
2023. The Company has approximately $1,455,000 of available credit carryovers
which may be carried over indefinitely. In addition, GSE, which is not
consolidated with the Company for tax reporting, has approximately $16,119,000
of Federal net operating loss carry forwards that expire from 2012 through 2023.


                                       68

The tax effects of temporary differences between the financial reporting and tax
bases of assets and liabilities that are included in the net deferred tax assets
(liabilities) are summarized as follows (in thousands):



                                                                        DECEMBER 31,
                                                                        ------------
                                                                    2004            2003
                                                                    ----            ----
                                                                            
Deferred tax assets:
 Allowance for doubtful accounts                                  $    342            405
 Accrued liabilities                                                 1,574          2,166
 Net Federal, State and Foreign operating loss carryforwards        16,383         22,751
 Tax credit carryforwards                                            1,455            972
 Tax benefits of subsidiaries not consolidated for tax
  purposes                                                              50            227
 Investment in partially owned companies                             1,602            128
                                                                  --------        -------
   Deferred tax assets                                              21,406         26,649
Deferred tax liabilities:
 Property and equipment, principally due to
  difference in depreciation and amortization                        2,888          2,375
                                                                  --------        -------
   Net deferred tax assets                                          18,518         24,274
Less valuation allowance                                              (389)       (12,586)
                                                                  --------        -------
   Net deferred tax assets                                        $ 18,129         11,688
                                                                  ========        =======


In the fourth quarter of 2004, the spin-off was completed, the arbitration
settlement was recognized and projected taxable income was revised in light of
the Company's structure subsequent to the spin-off. Accordingly, the Company
reduced its valuation allowance by $12,197,000 attributable primarily to the
ability to realize the overall deferred tax assets, primarily net operating
losses. In 2003, the valuation allowance increased by $2,125,000 attributable
primarily to domestic net operating losses for the year ended December 31, 2003
for which no tax benefit was provided. Net deferred tax assets of $3,589,000
were included in the net assets distributed to NPDC (see note 5).

In assessing the realizability of deferred tax assets, management considers
whether it is more likely than not that some portion or all of the deferred tax
assets will not be realized. The ultimate realization of the deferred tax assets
is dependent upon the generation of future taxable income during the periods in
which temporary differences are deductible. Management considers the scheduled
reversal of deferred tax liabilities, projected future taxable income and tax
planning strategies in making this assessment. Based upon these factors,
management believes it is more likely than not that the Company will realize the
benefits of deferred tax assets, net of the valuation allowance.


                                       69

(13) COMPREHENSIVE INCOME (LOSS)

The following are the components of comprehensive income (loss) (in thousands):



                                                         YEARS ENDED DECEMBER 31,
                                                         ------------------------
                                                   2004           2003           2002
                                                   ----           ----           ----
                                                                     
Net income (loss)                               $ 22,520       $ (8,276)      $ (5,228)
Other comprehensive (loss) income,
 before income tax benefit
  Net unrealized loss on available-for-
   sale securities                                (1,703)        (1,067)       (12,130)
  Fair value change on interest rate
   swap                                              (82)            82             --
  Foreign currency translation adjustments           237            139           (492)
                                                --------       --------       --------
   Comprehensive loss before
    income tax benefit                            (1,548)          (846)       (12,622)
 Income tax benefit                                  687            410          4,718
                                                --------       --------       --------
   Comprehensive income (loss)                  $ 21,659       $ (8,712)      $(13,132)
                                                ========       ========       ========


The components of accumulated other comprehensive income are as follows (in
thousands):



                                                    DECEMBER 31,
                                                    ------------
                                                 2004          2003
                                                 ----          ----
                                                       
Net unrealized gain on available-for-sale
 securities                                    $    20       $ 1,613
Net unrealized gain on interest rate swap           --            82
Foreign currency translation adjustment           (773)       (1,010)
                                               -------       -------
  Accumulated other
   comprehensive income before tax                (753)          685
Accumulated income tax expense related
 to items of other comprehensive loss               (8)         (661)
                                               -------       -------
  Accumulated other
   comprehensive income, net of tax            $  (761)      $    24
                                               =======       =======


(14) COMMON STOCK, STOCK OPTIONS AND WARRANTS

(A) On October 29, 2003 the Company's shareholders approved the GP Strategies
Corporation 2003 Incentive Stock Plan (the 2003 Plan). The 2003 Plan permits
awards of incentive stock options, nonqualified stock options, restricted stock,
stock units, performance shares, performance units and other incentives payable
in cash or in shares of the Company's Common Stock or Class B Common Stock. The
aggregate number of shares of Common Stock or Class B Common Stock available for
issuance under the 2003 Plan is 2,000,000, of which not more than 500,000 shares
may be shares of Class B Common Stock.



                                       70

As of December 31, 2004 approximately 1,366,000 shares of the Company's Common
Stock were available for grant under the Plan and 2,000,000 shares of the
Company's Common Stock were available for grant under the 2003 Plan.

Under the Plan, employees and certain other parties may be granted options to
purchase shares of common stock. Although the Plan permits options to be granted
at a price not less than 85% of the fair market value, the Plan options
primarily are granted at the fair market value of the common stock at the date
of the grant and vest over periods ranging from two to ten years from the date
of grant. Shares of common stock may also be reserved for issuance pursuant to
other agreements.

Changes in options and warrants outstanding during 2004, 2003 and 2002, and
options and warrants exercisable and shares reserved for issuance at December
31, 2004, 2003 and 2002 are as follows:



                                                                        NUMBER OF           WEIGHTED
                                                   PRICE RANGE         OPTIONS AND          AVERAGE
OPTIONS AND WARRANTS OUTSTANDING                    PER SHARE            WARRANTS        EXERCISE PRICE
--------------------------------                    ---------            --------        --------------
                                                                                
December 31, 2001                                $3.00 - $15.375        2,790,665          $  7.37

Granted                                          $3.60 - $4.75            845,800             4.13
Exercised                                        $3.60 - $4.61             (1,233)            4.08
Terminated                                       $3.60 - $14.625         (722,235)            7.87
                                                                        ---------
December 31, 2002                                $3.00 - $15.375        2,912,997             6.57

Granted                                          $4.90 - $8.00          1,222,250             7.32
Exercised                                        $3.00 - $5.1875         (248,983)            3.94
Terminated                                       $3.60 - $14.625          (96,367)            6.16
                                                                        ---------
December 31, 2003                                $3.00 - $15.375        3,789,897             7.00
                                                                        ---------
Granted                                          $6.86 - $7.66            126,000             7.13
Exercised                                        $2.82 - $7.13           (199,959)            4.33
Terminated                                       $3.01 - $15.375         (979,423)            8.98
Spin-off adjustment                                                       322,814
                                                                         ---------
December 31, 2004                                $2.81-$12.85           3,059,329             5.01
                                                                         =========


Shares reserved for issuance as of December 31, 2004 were 4,425,628. In
connection with the spin-off, options to purchase shares of Company common stock
were adjusted such that each option held the same ratio of the exercise price
per option to the market value per share, the same aggregate difference between
market value and exercise price, and the same vesting provisions, option periods
and other terms and conditions applicable prior to the spin-off.


                                       71

          Weighted average characteristics of outstanding and exercisable stock
          options and warrants by exercise price range as of December 31, 2004
          were as follows:



                            OUTSTANDING OPTIONS AND WARRANTS               EXERCISABLE OPTIONS
                            --------------------------------               -------------------
                                        WEIGHTED     WEIGHTED                             WEIGHTED
                       NUMBER OF         AVERAGE     AVERAGE           NUMBER OF           AVERAGE
   RANGE OF           OPTIONS AND         YEARS      EXERCISE         OPTIONS AND         EXERCISE
EXERCISE PRICES         WARRANTS        REMAINING     PRICE            WARRANTS            PRICE
---------------         --------        ---------     -----            --------            -----
                                                                           
$2.82 - $3.97          1,160,176          3.90      $    3.38         1,023,231           $  3.35
$4.09 - $5.54            332,160          3.97           4.36           309,245              4.27
$5.96 - $6.48          1,517,993          3.16           6.22         1,376,920              6.22
$6.86 - $12.84            49,000          3.22          10.52            37,769             10.39
                       ---------        ------      ---------         ---------           -------
                       3,059,329          3.53      $    5.01         2,747,165           $  4.99
                       =========        ======      =========         =========           =======


          The Company had no outstanding Class B Common Stock options during
          fiscal years 2004, 2003 and 2002.

          The holders of Common Stock are entitled to one vote per share and the
          holders of Class B Common Stock are entitled to ten votes per share on
          all matters without distinction between classes, except when approval
          of a majority of each class is required by statute. The Class B Common
          Stock is convertible at any time, at the option of the holders of such
          stock, into shares of common stock on a share-for-share basis. Shares
          reserved for issuance of common stock were primarily related to
          options, warrants and the conversion of long-term debt.

          The Company reserved 950,000 shares of its Common Stock for issuance
          upon conversion of Class B Common Stock at December 31, 2000. The
          Company reserved an additional 300,000 shares for a private placement
          transaction (see note 14(c)) bringing the total to 1,250,000 shares
          reserved for issuance upon conversion of Class B Common Stock at
          December 31, 2004, 2003 and 2002.

     (B)  Pursuant to an agreement dated as of October 19, 2001 (the Stock
          Purchase Agreement), the Company sold to Bedford Oak Partners, LP (the
          Bedford Oak) in a private placement transaction, 300,000 shares of
          Class B Common Stock (the Bedford Class B Shares) for $900,000. Upon
          the disposition of any of the Bedford Class B Shares (other than to an
          affiliate of Bedford Oak who agrees to be bound by the provisions of
          the Stock Purchase Agreement) or at the request of the Board of
          Directors of the Company, Bedford Oak is required to exercise the
          right to convert all of the Bedford Class B Shares then owned by
          Bedford Oak into an equal number of shares of common stock of the
          Company (the Bedford Underlying Shares). The Company was required to
          file a registration statement to register the resale of the Bedford
          Underlying Shares by Bedford Oak, which registration statement was
          declared effective as of August 13, 2002.


                                       72

          On any date prior to October 19, 2003 during which Bedford Oak was not
          able to resell the Bedford Underlying Shares pursuant to the
          registration statement, Bedford Oak had the right to require the
          Company to purchase all, but not less than all, of the Bedford Class B
          Shares and the Bedford Underlying Shares then held by Bedford Oak for
          a purchase price as specified in the Stock Purchase Agreement. The put
          option obligation expired upon the effectiveness of the registration
          statement on August 13, 2002 covering the Bedford Underlying Shares.

          Pursuant to an agreement dated May 3, 2002, the Company agreed to sell
          to Bedford Oak in a private placement transaction 1,200,000 shares of
          Common Stock (the Bedford Common Shares) of the Company for an
          aggregate purchase price of $4,200,000. Harvey Eisen, the managing
          member of Bedford Oak Advisors, LLC, the investment manager of Bedford
          Oak, was elected a director of the Company in July 2002.

          Pursuant to an agreement dated May 3, 2002, the Company sold 100,000
          shares of Common Stock for $350,000 to Marshall Geller (the Geller
          Shares), a director of the Company, in a private placement
          transaction.

          Pursuant to an agreement dated May 3, 2002 (the EGI Agreement), the
          Company sold to Equity Group Investments, L.L.C. (EGI) in a private
          placement transaction 1,000,000 shares of Common Stock (the EGI Common
          Shares) for $3,500,000 and 300,000 shares of Class B Common Stock (the
          EGI Class B Shares) for $1,260,000. Mark Radzik, a designee of EGI,
          was elected a director of the Company in July 2002. Mark Radzik was
          replaced by Matthew Zell as the designee for EGI in February 2005.

          Upon the disposition of any of the EGI Class B Shares (other than to
          an affiliate of EGI or to a transferee approved by the Board who in
          each case agrees to be bound by the provisions of the EGI Agreement),
          EGI was required to convert all of the EGI Class B Shares into an
          equal number of shares of Common Stock (the EGI Underlying Shares).

          On August 13, 2002, a registration statement covering the resale of
          the Bedford Underlying Shares, the Bedford Common Shares, the EGI
          Common Shares, the EGI Underlying Shares and the Geller Shares was
          declared effective by the SEC.

     (C)  In June 2001, the Company entered into an agreement with a financial
          consulting firm to provide certain services for which the Company, in
          addition to cash payments, agreed to issue warrants to purchase
          300,000 shares of the Company's common stock at an exercise price of
          $4.60 per share. Pursuant to the spin-off of NPDC the exercise price
          of the warrants was adjusted to $3.21 per share. These warrants expire
          in June 2011.

     (D)  On August 8, 2003, the Company issued and sold to four Gabelli funds
          937,500 GP Warrants, each entitling the holder thereof to purchase
          (subject to adjustment) one share of the Company's common stock (see
          note 10 (a)). The GP Warrants previously had an exercise price of
          $8.00 per share and are exercisable at any time until August 2008.
          Pursuant to the spin-off of NPDC the exercise price of the warrants
          was adjusted to $6.14 per share.

     (E)  GSE LONG-TERM INCENTIVE PLAN

          During 1995, GSE established the 1995 Long-Term Incentive Stock Option
          Plan (the GSE Plan), which includes all officers, key employees and
          non-employee members of GSE's


                                       73

          Board of Directors. All options to purchase shares of GSE's common
          stock under the GSE Plan expire seven years from the date of grant and
          generally become exercisable in three installments with 40% vesting on
          the first anniversary of the grant date and 30% vesting on each of the
          second and third anniversaries of the grant date, subject to
          acceleration under certain circumstances. At December 31, 2004, GSE
          had 686,844 shares of common stock reserved for future grants under
          the GSE Plan.

          Stock option and warrant activity for GSE is as follows:



                                                   NUMBER OF         WEIGHTED
OPTIONS AND WARRANTS          PRICE RANGE         OPTIONS AND        AVERAGE
    OUTSTANDING                PER SHARE            WARRANTS     EXERCISE PRICE
    -----------                ---------            --------     --------------
                                                        
October 23, 2003            $1.00 - $14.750        1,931,376       $  3.93
Terminated                  $2.00 - $2.800           (27,400)         2.31
December 31, 2003           $1.00 - $14.750        1,903,976          3.95
Terminated                  $1.48 - $2.950           (37,200)         3.79
                                                   ---------
December 31, 2004           $1.00 - $14.750        1,866,776          3.96
                                                   =========



                                       74


          The following table summarizes information relating to currently
          outstanding and exercisable options and warrants at December 31, 2004:



                                                         WEIGHTED     WEIGHTED
                                                          AVERAGE      AVERAGE
             RANGE OF                   NUMBER             YEARS      EXERCISE
          EXERCISE PRICES            OUTSTANDING         REMAINING      PRICE
          ---------------            -----------         ---------      -----
                                                                   
          $ 0.00 - $ 1.47               175,000             2.5       $    1.19
          $ 1.48 - $ 2.95               528,350             3.0            2.15
          $ 2.96 - $ 4.43               789,485             1.6            3.67
          $ 4.44 - $ 5.90               200,000             2.1            4.75
          $ 5.91 - $ 7.38                10,000             2.3            6.38
          $ 7.39 - $ 8.85                20,000             2.2            7.50
          $ 8.86 - $11.80                17,700             1.6           11.25
          $11.81 - $14.75               126,241             0.7           14.11
                                      ---------             ---       ---------
                   Total              1,866,776             2.1       $    3.96
                                      =========             ===       =========


          All options and warrants are currently exercisable.

(15) BUSINESS SEGMENTS

          Prior to November 24, 2004 the Company had five operating business
          segments: Manufacturing & Process, Information Technology, Simulation,
          Optical Plastics and Home Improvement Distribution. On November 24,
          2004, the Company completed the spin-off of NPDC, which comprised the
          Optical Plastics (MXL) and Home Improvement Distribution (Five Star)
          segments and certain other non-core assets. The Company continues to
          own and operate its wholly owned subsidiary, General Physics,
          comprised of its former Manufacturing & Process and Information
          Technology segments and its majority-owned subsidiary, GSE, formerly
          called the Simulation segment. The Company reorganized its
          Manufacturing & Process and Information Technology segments into the
          General Physics segment because it monitors and operates the General
          Physics subsidiary as a single business.

          General Physics, provides technology based training, engineering,
          consulting and technical services to leading companies in the
          automotive, steel, power, oil and gas, chemical, energy,
          pharmaceutical and food and beverage industries and to the government
          sector, as well as IT training programs and solutions, including
          Enterprise Solutions and comprehensive career training and transition
          programs.

          GSE provides real-time simulation, homeland security and engineering
          services for the energy, process and military industries.

          The management of the Company does not allocate the following items by
          segment: investment and other income; interest expense; selling,
          general and administrative expenses; depreciation and amortization
          expense; income tax expense; significant non-cash items and long-lived
          assets. Inter-segment sales are eliminated in consolidation and are
          not significant.

                                       75

          The following table sets forth the revenue and operating results
          attributable to each line of business and includes a reconciliation of
          segment revenue to consolidated revenue and operating results to
          consolidated income (loss) before income taxes (in thousands):



                                                                  YEARS ENDED DECEMBER 31,          
                                                        -------------------------------------------
                                                           2004             2003             2002
                                                        ---------        ---------        ---------
                                                                                       
          Revenue:
               General Physics                          $ 165,066        $ 133,975        $ 142,237
               GSE                                         28,907            6,059               --
                                                        ---------        ---------        ---------
                                                        $ 193,973        $ 140,034        $ 142,237
                                                        =========        =========        =========
          Operating profit:
               General Physics                          $   8,881        $   4,233        $   1,599
               GSE                                           (174)             366               --
               Corporate and other                         (6,479)         (10,439)          (5,462)
                                                        ---------        ---------        ---------
                                                            2,228           (5,840)          (3,863)
          Interest expense                                 (2,113)          (3,123)          (2,467)
          Other income (expense), gain on
               arbitration award, net, gains
               on sales of marketable securities,
               net and valuation adjustment of
               liability for warrants                      14,309            1,777            1,531
                                                        ---------        ---------        ---------
                 Income (loss) from continuing
                   operations before income
                   taxes and minority
                   interests                            $  14,424        $  (7,186)       $  (4,799)
                                                        =========        =========        =========


          For the years ended December 31, 2004, 2003 and 2002, sales to the
          United States government and its agencies represented approximately
          37%, 32% and 32%, respectively, of the Company's revenue.

          Additional information relating to the Company's business segments is
          as follows (in thousands):



                                                      DECEMBER 31,             
                                         --------------------------------------
                                           2004           2003           2002
                                         --------       --------       --------
                                                                   
          Identifiable assets:
               General Physics           $130,529       $ 97,289       $102,171
               GSE                         17,208         19,817             --
               MXL (1)                         --         10,462          9,818
               Five Star (1)                   --         38,721             --
               Corporate and other          8,298         22,034         32,916
                                         --------       --------       --------
                                         $156,035       $188,323       $144,905
                                         ========       ========       ========



                                       76



                                                                YEARS ENDED DECEMBER 31,    
                                                            --------------------------------
                                                             2004         2003         2002
                                                            ------       ------       ------
                                                                                
          Additions to property, plant and equipment:
               General Physics                              $1,085       $  707       $1,523
               GSE                                             227           20           --
               MXL (1)                                         238        1,135          368
               Five Star (1)                                   226          159           --
               Corporate and other                               8          102           25
                                                            ------       ------       ------
                                                            $1,784       $2,123       $1,916
                                                            ======       ======       ======

          Depreciation and amortization:
               General Physics                              $1,645       $1,601       $1,854
               GSE                                             853          192           --
               MXL (1)                                         559          565          510
               Five Star (1)                                   170           47           --
               Corporate and other                             857          523          940
                                                            ------       ------       ------
                                                            $4,084       $2,928       $3,304
                                                            ======       ======       ======


     (1)    On November 24, 2004, the Company completed the spin-off of MXL and
            Five Star segments. The Company distributed $61,546,000 in total
            assets to NPDC in the spin-off. The additions to property, plant and
            equipment and depreciation and amortization shown in 2004 for MXL
            and Five Star segments include the activity for the period from
            January 1, 2004 through November 24, 2004.

          Identifiable assets by industry segment are those assets that are used
          in the Company's operations in each segment. Corporate and other
          assets are principally cash and cash equivalents, marketable
          securities and intangible assets, including goodwill.

          Information about the Company's revenue in different geographic
          regions, which are attributed to countries based on location of
          customers, is as follows (in thousands):



                                       YEARS ENDED DECEMBER 31,         
                                --------------------------------------
                                  2004           2003           2002
                                --------       --------       --------
                                                          
          United States         $173,713       $129,433       $131,568
          United Kingdom          11,010          7,131          7,258
          Other                    9,250          3,470          3,411
                                --------       --------       --------
                                $193,973       $140,034       $142,237
                                ========       ========       ========



                                       77

          Information about the Company's total assets in different geographic
          regions is as follows (in thousands):



                                             DECEMBER 31,              
                                --------------------------------------
                                    2004           2003           2002
                                --------       --------       --------
                                                          
          United States         $146,986       $180,026       $137,303
          United Kingdom           4,230          3,820          3,301
          Other                    4,819          4,477          4,301
                                --------       --------       --------
                                $156,035       $188,323       $144,905
                                ========       ========       ========


          All corporate intangible assets of the Company, as well as other
          corporate assets, are assumed to be in the United States.

(16) OTHER RELATED PARTY TRANSACTIONS

          For a description of certain transactions pursuant to which the
          Company received proceeds from the sale of Common Stock and Class B
          Common Stock to certain related parties (see note 14).

          As of December 31, 2004 and 2003, the Company had total loans
          receivable from Mr. Feldman, the Company's Chief Executive Officer, of
          approximately $619,000 and $2,323,000, respectively. Such loans bear
          interest at the prime rate and are secured by the purchased Class B
          Common Stock and certain other assets. All principal on the loans and
          accrued interest are due on May 31, 2007.

          On April 1, 2002, Jerome I. Feldman and the Company entered into an
          incentive compensation agreement pursuant to which Mr. Feldman is
          eligible to receive from the Company up to five payments in an amount
          of $1,000,000 each, based on the closing price of the Company's Common
          Stock sustaining or averaging increasing specified levels over periods
          of at least 10 consecutive trading days. On June 11, 2003, July 23,
          2003, December 22, 2003, November 3, 2004 and December 10, 2004, Mr.
          Feldman earned an incentive payment of $1,000,000 each, which amounts
          are payable in January 2006, unless further deferred. To the extent
          there are any outstanding loans from the Company to Mr. Feldman at the
          time an incentive payment is payable, the Company has the right to
          off-set the payment of such incentive payment first against the
          outstanding accrued interest under such loans and next against any
          outstanding principal.

          The Company recorded compensation expense of $2,000,000 for the year
          ended December 31, 2004 and $3,000,000 for the year ended December 31,
          2003, which is included in selling, general and administrative
          expense. Although the off-set of the payments earned will take place
          in future periods, for accounting purposes, the off-set will be deemed
          to have occurred on the dates earned since the Company possesses the
          right of set-off under the Incentive Agreement. As a result, in 2003
          and 2004 the Company applied incentive compensation earned against
          interest receivable as well as the loan outstanding, which resulted in
          the outstanding balance of the note receivable being reduced from
          $4,095,000 at December 31, 2002 to $2,322,000 as of December 31, 2003
          and to $619,000 as of December 31, 2004.


                                       78

          On July 1, 2002, the Company made a loan to Douglas Sharp, the
          President of GP in the principal amount of $150,000 in connection with
          Mr. Sharp's relocation. The loan bears interest at the prime rate of
          Wachovia Bank. As of December 31, 2004, the aggregate amount of
          indebtedness outstanding under the loan was approximately $65,000.

          In December 2003, GSE's Board of Directors elected John Moran, an
          executive of the Company with experience in the power industry and
          simulation technology, as its Chief Executive Officer. In 2004, Mr.
          Moran continued as an employee of the Company, however, Mr. Moran
          devoted 100% of his time to the performance of his duties as CEO of
          GSE. For 2003, GSE reimbursed the Company $35,000 for his compensation
          and benefits and in 2004 GSE reimbursed the Company $300,000 for Mr.
          Moran's compensation and benefits. Effective January 1, 2005, Mr.
          Moran became an employee of GSE.

          In 2004, Michael Feldman received a salary of $85,000 from GSE as
          marketing manager and in 2003 received a salary of $16,000 from GSE.
          Michael Feldman is the son of Jerome I. Feldman, the Company's
          Chairman and Chief Executive Officer.

          The Company has guaranteed the leases for Five Star's New Jersey and
          Connecticut warehouses, totaling approximately $1,589,000 per year
          through the first quarter of 2007. The Company's guarantee of such
          leases was in effect when the Five Star business was conducted by a
          wholly-owned subsidiary of the Company. In 1998, the Company sold
          substantially all of the operating assets of the Five Star business to
          the predecessor corporation of Five Star. As part of this transaction,
          the landlord of the New Jersey and Connecticut facilities and the
          lessor of the equipment did not consent to the release of the
          Company's guarantee. The Company has also guaranteed the mortgages for
          MXL's Illinois and Pennsylvania properties through June 2006 and March
          2011, respectively, as well as $700,000 in debt entered into by MXL on
          October 1, 2003 in connection with the acquisition of certain assets
          from AOtec, LLC. The Company's guarantees continued after the
          spin-off.

          Prior to the spin-off, NPDC was a wholly-owned subsidiary of the
          Company. The Company and NPDC have entered into contracts that will
          govern certain relationships between them. The Company and NPDC
          believe that these agreements are at fair market value and are on
          terms comparable to those that would have been reached in arm's-length
          negotiations had the parties been unaffiliated at the time of the
          negotiations.

          Certain of NPDC's executive officers are also executive officers of
          the Company and will remain on the Company's payroll. The executive
          officers will not receive any salary from NPDC; however, they will
          provide NPDC with management services under a management agreement
          between the Company and NPDC. The Company charges NPDC a management
          fee to cover an allocable portion of the compensation of these
          officers, based on the time they spend providing services to NPDC, in
          addition to an allocable portion of certain other corporate expenses.

          In connection with the spin-off, NPDC entered into a separate
          management agreement with the Company pursuant to which NPDC will
          provide certain general corporate services to the Company. Under this
          management agreement, NPDC will charge the Company a management fee to
          cover an allocable portion of the compensation of its employees, based
          on the time they spend providing services to the Company, in addition
          to an allocable 

                                       79

          portion of corporate overhead related to services performed for the
          Company and its subsidiaries.

          Both management fees will be paid quarterly. Any disagreements over
          the amount of such fees will be subject to arbitration. Each of the
          management agreements will each have an initial term of three years,
          and after two years, will be terminable by both the Company and NPDC,
          upon six months prior written notice.

          NPDC was included in the Company's consolidated income tax group and
          NPDC's tax liability was included in the consolidated federal income
          tax liability of the Company until the time of the spin-off. The Tax
          Sharing Agreement provides for tax sharing payments between the
          Company and NPDC for periods prior to the spin-off, so that NPDC will
          be generally responsible for the taxes attributable to its lines of
          business and entities comprising it and the Company will be generally
          responsible for the taxes attributable to its lines of business and
          the entities comprising it.

          The Company and NPDC agreed that taxes related to intercompany
          transactions that are triggered by the NPDC spin-off will be generally
          allocated to the Company. The Company and NPDC agreed that joint
          non-income tax liabilities will generally be allocated between the
          Company and NPDC based on the amount of such taxes attributable to
          each group's line of business. If the line of business with respect to
          which the liability is appropriately associated cannot be readily
          determined, the tax liability will be allocated to the Company.

          Under the distribution agreement that governed the spin-off of NPDC
          from the Company, the Company and NPDC each agreed that neither would
          take any action that might cause the spin-off of NPDC to not qualify
          as a tax-free distribution under Section 355 of the Code. Should one
          party take an action which causes the spin-off not to so qualify, then
          that party would be liable to the other for any taxes incurred by the
          other from the failure of the spin-off to qualify as a tax-free
          distribution.

          On March 23, 2003, the Company extended its guarantee of up to
          $1,800,000 of GSE debt pursuant to GSE's previous credit facility
          through March 31, 2004 (see note 8). In consideration for the
          extension of the guarantee, the Company received 150,000 shares of GSE
          common stock with a value of $180,000. A deferred credit of $180,000
          was recorded for the receipt of these shares which is being amortized
          to income over the term of the guarantee. During the year ended
          December 31, 2003, the Company recorded $135,000 to other income in
          the consolidated statement of operation. The guarantee was extended
          through May 31, 2004. On March 30, 2004, GSE was added as a borrower
          under the General Physics Credit Agreement (see note 8). The Company
          agreed to guarantee GSE's allocated portion ($1,500,000) of the Credit
          Agreement. General Physics received a waiver to loan GSE a maximum of
          $1.0 million to satisfy any GSE short-term capital requirements over
          the next 15 months.

(17) COMMITMENTS AND CONTINGENCIES

     (A)  The Company has various non-cancelable leases for real property and
          machinery and equipment. Such leases expire at various dates with, in
          some cases, options to extend their terms.


                                       80

          Minimum rentals under long-term operating leases are as follows (in
          thousands):



                                    REAL     MACHINERY AND
                                  PROPERTY     EQUIPMENT       TOTAL
                                  --------     ---------       -----
                                                         
          2005                    $ 3,920       $ 1,044       $ 4,964
          2006                      3,261           415         3,676
          2007                      2,755           190         2,945
          2008                      1,746            31         1,777
          2009                        890             2           892
          Thereafter                5,313            --         5,313
                                  -------       -------       -------
                      Total       $17,885       $ 1,682       $19,567
                                  =======       =======       =======


          Several of the leases contain provisions for rent escalation based
          primarily on increases in real estate taxes and operating costs
          incurred by the lessor. Rent expense was approximately $5,125,000,
          $4,200,000 and $3,961,000 for 2004, 2003 and 2002, respectively.

     (B)  The Company has guaranteed the leases for Five Star's New Jersey and
          Connecticut warehouses, totaling approximately $1,589,000 per year
          through the first quarter of 2007. The Company's guarantee of such
          leases was in effect when Five Star was originally a wholly owned
          subsidiary of the Company prior to the sale by the Company in 1998 of
          substantially all of the operating assets of Five Star to the
          predecessor company of Five Star. As part of this transaction, the
          landlord of the New Jersey and Connecticut facilities did not consent
          to the release of the Company's guarantee. The Company's guarantee of
          Five Star's leases was not affected by the spin-off of NPDC.

(18) LITIGATION

          On January 3, 2001, the Company commenced an action alleging that MCI
          Communications Corporation, ("MCI") MCI's Systemhouse subsidiaries
          ("Systemhouse"), and Electronic Data Systems Corporation, as successor
          to Systemhouse, ("EDS") committed fraud in connection with the
          Company's 1998 acquisition of Learning Technologies from the
          defendants for $24,300,000. The Company seeks actual damages in the
          amount of $117,900,000 plus interest, punitive damages in an amount to
          be determined at trial, and costs. Such damages are subject to
          reduction by the amount recovered in the arbitration.

          The complaint, which is pending in the New York State Supreme Court,
          alleges that the defendants fraudulently induced the Company to
          acquire Learning Technologies by concealing the poor performance of
          Learning Technologies' United Kingdom operation. The complaint also
          alleges that the defendants represented that Learning Technologies
          would continue to receive new business from Systemhouse even though
          the defendants knew that the sale of Systemhouse to EDS was imminent
          and that such new business would cease after such sale. In February
          2001, the defendants filed answers denying liability. No counterclaims
          against the plaintiffs have been asserted. Although discovery had not
          yet been completed, defendants made a motion for summary judgment,
          which was submitted in April 2002. The motion was denied by the court
          due to the MCI bankruptcy, but with leave to the other defendants to
          renew, as described below.

          The defendants other than MCI then made an application to the court to
          stay the fraud action until a later-commenced arbitration, alleging
          breach of the acquisition agreement and of a 

                                       81

          separate agreement to refer business to General Physics on a preferred
          provider basis and seeking actual damages in the amount of $17,600,000
          plus interest, is concluded. In a decision dated May 9, 2003, the
          court granted the motion and stayed the fraud action pending the
          outcome of the arbitration.

          The arbitration hearings began on May 17, 2004 and concluded on May
          24, 2004 before JAMS, a private dispute resolution firm. On September
          10, 2004, the arbitrator issued an interim award in which she found
          that the sellers of Learning Technologies breached certain
          representations and warranties contained in the acquisition agreement.
          In a final award dated November 29, 2004, the arbitrator awarded the
          Company $12,273,575 in damages and $6,016,109 in interest. On December
          30, 2004, EDS made a payment of $18,427,684, which included $138,000
          of accrued interest, to the Company to satisfy its obligation under
          the arbitration award. The Company recognized a gain on arbitration
          settlement, net of legal fees and expenses of $13,660,000 in 2004, and
          the cash was held in escrow as of December 31, 2004. EDS subsequently
          agreed that the arbitration award is final and binding and that it
          will take no steps of any kind to vacate or otherwise challenge the
          award. As a result of the conclusion of the arbitration, the state
          court has lifted the stay of the fraud claim against EDS. The Company
          is now proceeding with the fraud claim against EDS. On February 14,
          2005, EDS filed a new motion for summary judgment dismissing the
          Company's fraud claim. The Company must respond to the motion by March
          17, 2005. The motion is currently scheduled for argument on April 4,
          2005.

          The fraud action against MCI had been stayed as a result of the
          bankruptcy of MCI. In February 2004, the Bankruptcy Court lifted the
          stay so that the state court could rule on the merits of MCI's summary
          judgment motion. MCI has stated that it intends to ask the Bankruptcy
          Court to reinstate the stay.

          In connection with the spin-off of NPDC by the Company, the Company
          agreed to make an additional capital contribution to NPDC in an amount
          equal to the first $5,000,000 of any proceeds (net of litigation
          expenses and taxes incurred, if any), and 50% of any proceeds (net of
          litigation expenses and taxes incurred, if any) in excess of
          $15,000,000, received with respect to the foregoing arbitration and
          litigation claims.

          Pursuant to such agreement, in January 2005, the Company has made a
          $5,000,000 distribution to NPDC out of the proceeds of the arbitration
          award. The net cash proceeds to the Company was approximately
          $8,500,000 after legal fees and distribution to NPDC. A portion of
          such net proceeds was used to reduce to zero the outstanding balance
          of General Physics' revolving credit facility, which as of December
          31, 2004 was $6.1 million. The Company is not a party to any legal
          proceeding, the outcome of which is believed by management to have a
          reasonable likelihood of having a material adverse effect upon the
          financial condition and operating results of the Company.




                                       82

(19) QUARTERLY INFORMATION (UNAUDITED)

          The Company's quarterly financial information has not been audited
          but, in management's opinion, includes all adjustments necessary for a
          fair presentation.



                                                                  THREE MONTHS ENDED                              YEAR ENDED
                                            ---------------------------------------------------------------      ------------
                                             MARCH 31,        JUNE 30,       SEPTEMBER 30,     DECEMBER 31,      DECEMBER 31,
                                               2004             2004             2004              2004              2004
                                            ----------       ----------       ----------        ----------        ----------
                                                                                                         
Revenue                                     $   42,720       $   47,074       $   51,518        $   52,661        $  193,973
Gross profit                                     5,702            6,300            6,989             6,972            25,963
Income from
    continuing operations                           16              280              559            21,590            22,445
Income from discontinued
    operations, net of income taxes                115              113             (130)              (23)               75
Net income                                         131              393              429            21,567            22,520
Per common share data
Basic:
    Income from
      continuing operations                 $       --       $     0.02       $     0.03        $     1.21        $     1.27
    Income (loss) from discontinued
      operations, net of income taxes             0.01               --            (0.01)               --                --
    Net income                                    0.01             0.02             0.02              1.21              1.27

Diluted:
    Income from
      continuing operations                 $       --       $     0.02       $     0.03        $     1.15        $     1.23
    Income (loss) from discontinued
      operations, net of income taxes             0.01               --            (0.01)               --                --
    Net income                                    0.01             0.02             0.02              1.15              1.23




                                       83



                                                                   THREE MONTHS ENDED                          YEAR ENDED
                                              ------------------------------------------------------------    ------------
                                               MARCH 31,        JUNE 30,     SEPTEMBER 30,    DECEMBER 31,    DECEMBER 31,
                                                  2003            2003            2003            2003            2003
                                              -----------     -----------     -----------     -----------     -----------
                                                                                                       
Revenue                                       $    33,871     $    33,986     $    32,313     $    39,864     $   140,034
Gross profit                                        3,465           3,906           4,128           5,596          17,095
Loss from
        continuing operations                        (609)         (3,025)         (2,524)         (1,953)         (8,111)
Income (loss) from discontinued
        operations, net of income taxes               (94)            159            (323)             93            (165)
Net loss                                             (703)         (2,866)         (2,847)         (1,860)         (8,276)
Per common share data
Basic:
        Loss from
           continuing operations              $     (0.04)    $     (0.18)    $     (0.14)    $     (0.11)    $     (0.47)
        Income (loss) from discontinued
           operations, net of income taxes          (0.01)           0.01           (0.02)           0.01           (0.01)
        Net loss                                    (0.05)          (0.17)          (0.16)          (0.10)          (0.48)

Diluted:
        Loss from
           continuing operations              $     (0.04)    $     (0.18)    $     (0.14)    $     (0.11)    $     (0.47)
        Income (loss) from discontinued
           operations, net of income taxes          (0.01)           0.01           (0.02)           0.01           (0.01)
        Net loss                                    (0.05)          (0.17)          (0.16)          (0.10)          (0.48)




                                       84

ITEM 9A:    CONTROLS AND PROCEDURES

(a) Evaluation of Disclosure Controls and Procedures

The Company maintains disclosure controls and procedures that are designed to
ensure that information required to be disclosed by it in its reports filed or
submitted pursuant to the Securities Exchange Act of 1934, as amended (Exchange
Act), is recorded, processed, summarized and reported within the time periods
specified in the Securities and Exchange Commission's rules and forms, and that
information required to be disclosed by the Company in its Exchange Act reports
is accumulated and communicated to management, including the Company's Chief
Executive Officer and Chief Financial Officer, to allow timely decisions
regarding required disclosure.

Under the supervision and with the participation of our management, including
the Company's Chief Executive Officer and Chief Financial Officer, the Company
carried out an evaluation of the effectiveness of the design and operation of
the Company's disclosure controls and procedures pursuant to Exchange Act Rule
13a-15(e) as of December 31, 2004. Based upon that evaluation and the material
weaknesses described below, the Chief Executive Officer and Chief Financial
Officer concluded that the Company's disclosure controls and procedures were not
effective as of such date.

(b) Management's Annual Report on Internal Control Over Financial Reporting

The Company's management is responsible for establishing and maintaining
adequate internal control over financial reporting as defined in Exchange Act
Rule 13a-15(f). Under the supervision and with the participation of our
management, the Company carried out an evaluation of the effectiveness of the
design and operation of the Company's internal control over financial reporting
as of December 31, 2004, based on the framework in "Internal Control -
Integrated Framework" issued by the Committee of Sponsoring Organizations of the
Treadway Commission ("COSO").

In conducting the aforementioned evaluation and assessment, management
identified the following material weaknesses in internal control over financial
reporting as of December 31, 2004:

     The Company's policies and procedures did not provide for adequate
     management oversight and review of the Company's income tax accounting.
     This lack of adequate management



                                       85

     oversight and review of the Company's income tax accounting resulted in
     material errors in the Company's income tax provision, which were
     identified and corrected prior to the issuance of the accompanying 2004
     consolidated financial statements. This deficiency represents more than a
     remote likelihood that a material misstatement of the Company's annual or
     interim financial statements would not have been prevented or detected.

     The Company's policies and procedures did not provide for adequate
     management oversight and review of the Company's consolidated financial
     statements and footnote disclosures. In addition, the Company did not have
     adequate technical resources to ensure the timely completion and review of
     its consolidated financial statements and footnote disclosures. These
     deficiencies resulted in material errors in the consolidated financial
     statements, primarily the number of weighted average common shares
     outstanding used in the earnings per share calculation, the presentation of
     cash flows from operating and financing activities, and certain financial
     statement footnote disclosures related to income taxes and stock-based
     compensation, which were identified and corrected prior to the issuance of
     the accompanying 2004 consolidated financial statements. These deficiencies
     represent more than a remote likelihood that a material misstatement of the
     Company's annual or interim financial statements would not have been
     prevented or detected.

Based on the material weaknesses described above, management concluded that the
Company's internal control over financial reporting was not effective as of
December 31, 2004. This assessment is based on management's conclusion that as
of December 31, 2004, there was more than a remote likelihood that a material
misstatement of the Company's annual or interim financial statements would not
be prevented or detected on a timely basis by Company employees in the normal
course of performing their assigned functions.

Management's assessment of the effectiveness of its internal control over
financial reporting as of December 31, 2004 has been audited by KPMG LLP, an
independent registered public accounting firm, whose report appears below.

(c) Changes in Internal Control over Financial Reporting

There was no change in the Company's internal control over financial reporting
during the fourth quarter of 2004 that materially affected, or is reasonably
likely to materially affect, our internal control over financial reporting.

Regarding the material weaknesses described in Management's Annual Report on
Internal Control Over Financial Reporting above, the Company has, subsequent to
December 31, 2004, revised its processes and procedures to prepare the
consolidated income tax provision and the consolidated financial statements and
footnote disclosures, and implemented additional management review controls over
the related processes. The Company expects to hire additional technical
resources to dedicate to the Company's financial reporting requirements.

(d) Limitations of Effectiveness of Controls

It should be noted that any system of controls, however well designed and
operated, can provide only reasonable, and not absolute, assurance that the
objectives of the system will be met. The design of any control system is based,
in part, upon the benefits of the control system relative to its costs. Because
of the inherent limitations in all control systems, no evaluation of controls
can provide absolute assurance that all control issues and instances of fraud,
if any, within the Company have been detected. These

                                       86

inherent limitations include the realities that judgments in decision-making can
be faulty, and that controls can be circumvented by the individual acts of some
persons, by collusion of two or more people or by management override of
control. In addition, over time, controls may become inadequate because of
changes in conditions, or the degree of compliance with the policies or
procedures may deteriorate. Also, the design of any control system is based in
part upon certain assumptions about the likelihood of future events. Because of
these inherent limitations, misstatements due to error or fraud may occur and
not be detected. The Company's controls and procedures are designed to provide a
reasonable level of assurance of achieving their objectives.

(e) Report of the Independent Registered Public Accounting Firm

             REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

The Board of Directors and Stockholders
GP Strategies Corporation:

We have audited management's assessment, included in the accompanying
Management's Annual Report on Internal Control Over Financial Reporting (Item
9A(b)), that GP Strategies Corporation did not maintain effective internal
control over financial reporting as of December 31, 2004, because of the effect
of the material weaknesses identified in management's assessment related to
inadequate management oversight and review of the Company's income tax
accounting and preparation of its consolidated financial statements and footnote
disclosures, based on criteria established in Internal Control -- Integrated
Framework issued by the Committee of Sponsoring Organizations of the Treadway
Commission (COSO). GP Strategies Corporation's management is responsible for
maintaining effective internal control over financial reporting and for its
assessment of the effectiveness of internal control over financial reporting.
Our responsibility is to express an opinion on management's assessment and an
opinion on the effectiveness of the Company's internal control over financial
reporting based on our audit.

We conducted our audit in accordance with the standards of the Public Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether effective
internal control over financial reporting was maintained in all material
respects. Our audit included obtaining an understanding of internal control over
financial reporting, evaluating management's assessment, testing and evaluating
the design and operating effectiveness of internal control, and performing such
other procedures as we considered necessary in the circumstances. We believe
that our audit provides a reasonable basis for our opinion.

A company's internal control over financial reporting is a process designed to
provide reasonable assurance regarding the reliability of financial reporting
and the preparation of financial statements for external purposes in accordance
with generally accepted accounting principles. A company's internal control over
financial reporting includes those policies and procedures that (1) pertain to
the maintenance of records that, in reasonable detail, accurately and fairly
reflect the transactions and dispositions of the assets of the company; (2)
provide reasonable assurance that transactions are recorded as necessary to
permit preparation of financial statements in accordance with generally accepted
accounting principles, and that receipts and expenditures of the company are
being made only in accordance with authorizations of management and directors of
the company; and (3) provide reasonable assurance regarding prevention or timely
detection of unauthorized acquisition, use, or disposition of the company's
assets that could have a material effect on the financial statements.


                                       87

Because of its inherent limitations, internal control over financial reporting
may not prevent or detect misstatements. Also, projections of any evaluation of
effectiveness to future periods are subject to the risk that controls may become
inadequate because of changes in conditions, or that the degree of compliance
with the policies or procedures may deteriorate.

A material weakness is a control deficiency, or combination of control
deficiencies, that results in more than a remote likelihood that a material
misstatement of the annual or interim financial statements will not be prevented
or detected. The following material weaknesses have been identified and included
in management's assessment as of December 31, 2004:

     The Company's policies and procedures did not provide for adequate
     management oversight and review of the Company's income tax accounting.
     This lack of adequate management oversight and review of the Company's
     income tax accounting resulted in material errors in the Company's income
     tax provision.

     The Company's policies and procedures did not provide for adequate
     management oversight and review of the Company's consolidated financial
     statements and footnote disclosures. In addition, the Company did not have
     adequate technical resources to ensure the timely completion and review of
     its consolidated financial statements and footnote disclosures. These
     deficiencies resulted in material errors in the consolidated financial
     statements, primarily the number of weighted average common shares
     outstanding used in the earnings per share calculation, the presentation of
     cash flows from operating and financing activities, and certain financial
     statement footnote disclosures related to income taxes and stock-based
     compensation.

We also have audited, in accordance with the standards of the Public Company
Accounting Oversight Board (United States), the consolidated balance sheets of
GP Strategies Corporation and subsidiaries as of December 31, 2004 and 2003, and
the related consolidated statements of operations, stockholders' equity and
comprehensive income (loss), and cash flows for each of the years in the
three-year period ended December 31, 2004. The aforementioned material
weaknesses were considered in determining the nature, timing, and extent of
audit tests applied in our audit of the 2004 consolidated financial statements,
and this report does not affect our report dated March 16, 2005, which expressed
an unqualified opinion on those consolidated financial statements.

In our opinion, management's assessment that GP Strategies Corporation did not
maintain effective internal control over financial reporting as of December 31,
2004, is fairly stated, in all material respects, based on the criteria
established in Internal Control - Integrated Framework issued by the Committee
of Sponsoring Organizations of the Treadway Commission (COSO). Also, in our
opinion, because of the effect of the material weaknesses described above on the
achievement of the objectives of the control criteria, GP Strategies Corporation
has not maintained effective internal control over financial reporting as of
December 31, 2004, based on criteria established in Internal Control -
Integrated Framework issued by the Committee of Sponsoring Organizations of the
Treadway Commission (COSO).

/S/ KPMG LLP

Baltimore, Maryland
April 25, 2005



                                       88

                                    SIGNATURE

      Pursuant to the requirements of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the Registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized.

                                          GP STRATEGIES CORPORATION

Dated: May 16, 2005                       Scott N. Greenberg
                                          Chief Executive Officer and
                                          Chief Financial Officer


                                       89

                                Index to Exhibit

Index No.                        Exhibit Number
                
   3.1            Amended Restated Certificate of Incorporation of the
                  Registrant filed on October 5, 1995. Incorporated herein by
                  reference to Exhibit 3 of the Registrant's Form 10-Q for the
                  third quarter ended September 30, 1995.
                
   3.2            Amendment to the Registrant's Restated Certificate of
                  Incorporation filed on January 24, 1997. Incorporated herein
                  by reference to Exhibit 3.1 of the Registrant's Form 10-K for
                  the year ended December 31, 1996.
                
   3.3            Certificate of Designations, Preferences and Rights of Series
                  A Junior Participating Preferred Stock of the Registrant dated
                  June 23, 1997.**
                
   3.4            Amendment to the Registrant's Restated Certificate of
                  Incorporation filed on March 5, 1998. Incorporated herein by
                  reference to Exhibit 3.1 of the Registrant's Annual Report on
                  Form 10-K for the year ended December 31, 1997.
                
   3.5            Amended and Restated By-Laws of the Registrant. Incorporated
                  herein by reference to Exhibit 1 of the Registrant's Form 8-K
                  filed on September 1, 1999.
                
   10.1           1973 Non-Qualified Stock Option Plan of the Registrant, as
                  amended on June 26, 2000. Incorporated herein by reference to
                  Exhibit 10.1 of the Registrant's Annual Report on Form 10-K
                  for the year ended December 31, 2000.
                
   10.2           GP Strategies Corporation 2003 Incentive Stock Plan.
                  Incorporated herein by reference to Exhibit 4 of the
                  Registrant's Form 10-Q for the quarter ended September 30,
                  2004.
                
   10.3           General Physics Corporation 2004 Bonus Plan.**
                
   10.4           GP Strategies' Millennium Cell, LLC Option Plan. Incorporated
                  herein by reference to Exhibit 10.2 to the Registrant's Annual
                  Report on Form 10-K for the year ended December 31, 2001.
                
   10.5           Employment Agreement, dated as of June 1, 1999, between the
                  Registrant and Jerome I. Feldman. Incorporated herein by
                  reference to Exhibit 10 of the Registrant's Form 10-Q for the
                  second quarter ended June 30, 1999.
                
   10.6           Amended and Restated Incentive Compensation Agreement dated as
                  of June 11, 2003 between the Registrant and Jerome I. Feldman.
                  Incorporated here in by reference to Exhibit 10 to the
                  Registrant's Form 10-Q for the Quarter Ended September 30,
                  2003.


                                       i

   10.7           Amendment dated as of October 1, 2003 to the Amended and
                  Restated Incentive Compensation Agreement dated June 11, 2003
                  between GP Strategies Corporation and Jerome I. Feldman.
                  Incorporated herein by reference to Exhibit 10.1 to the
                  Registrants Form 10-Q for the Quarter Ended September 30,
                  2003.
                
   10.8           Amended and Restated Incentive Compensation Agreement dated
                  November 17, 2003 between GP Strategies Corporation and Jerome
                  I. Feldman. Incorporated herein by reference to Exhibit 10.2
                  to the Registrant's Form 10-Q for the Quarter Ended September
                  30, 2003.
                
   10.9           Employment Agreement, dated as of July 1, 1999, between the
                  Registrant and Scott N. Greenberg. Incorporated herein by
                  reference to Exhibit 10.1 of the Registrant's Form 10-Q for
                  the third quarter ended September 30, 1999.
                
   10.10          Amendment, dated January 21, 2005, to Employment Agreement
                  dated as of July 1, 1999 between the Company and Scott N.
                  Greenberg. Incorporated herein by reference to Exhibit 10.1 of
                  the Registrant's Form 8-K filed on January 25, 005.
                
   10.11          Separation Agreement, dated as of September 3, 2002, between
                  the General Physics Corporation and John C. McAuliffe.
                  Incorporated herein by reference to Exhibit 10 of the
                  Registrant's Form 8-K filed on September 4, 2002.
                
   10.12          Employment Agreement dated as of May 1, 2001 between the
                  Registrant and Andrea D. Kantor. Incorporated herein by
                  reference to Exhibit 10 of the Registrant's Form 10-Q for the
                  second quarter ended June 30, 2001.
                
   10.13          Amendment, dated January 21, 2005, to Employment Agreement
                  dated as of May 1, 2001 between the Company and Andrea D.
                  Kantor. Incorporated herein by reference to Exhibit 10.3 of
                  the Registrant's Form 8-K filed on January 25, 2005.
                
   10.14          Employment Agreement, dated as of July 1, 1999, between the
                  Registrant and Douglas E. Sharp. Incorporated herein by
                  reference to Exhibit 10.11 of the Registrant's Form 10-K for
                  the year ended December 31, 2003.
                
   10.15          Amendment, dated January 21, 2005, to Employment Agreement
                  dated as of July 1, 1999 between the Company and Douglas E.
                  Sharp. Incorporated herein by reference to Exhibit 10.2 of the
                  Registrant's Form 8-K filed on January 25, 005.
                
   10.16          Asset Purchase Agreement, dated as of June 3, 1998, by and
                  among SHL Systemhouse Co., MCI Systemhouse Corp., SHL Computer
                  Innovations Inc., SHL Technology Solutions Limited and General
                  Physics Corporation. Incorporated herein by reference to
                  Exhibit 10.1 of the Registrant's Form 8-K dated June 29, 1998.
                
   10.17          Preferred Provider Agreement, dated as of June 3, 1998, by and
                  among SHL Systemhouse Co., MCI Systemhouse Corp., SHL Computer
                  Innovations Inc., SHL Technology Solutions Limited and General
                  Physics Corporation. Incorporated 


                                       ii

                  herein by reference to Exhibit 10.2 of the Registrant's Form
                  8-K dated June 29, 1998.
                
   10.18          Financial and Security Agreement dated August 13, 2003 by and
                  between General Physics Corporation, MXL Industries, Inc. and
                  Wachovia Bank National Association. Incorporated herein by
                  reference to Exhibit 10.10 to the Registrant's Form 10-Q for
                  the quarter ended June 30, 2003.
                
   10.19          Guaranty of Payment Agreement dated August 13, 2003 by GP
                  Strategies Corporation for the benefit of Wachovia Bank,
                  National Association. Incorporated herein by reference to
                  Exhibit 10.11 to the Registrant's Form 10-Q for the quarter
                  ended June 30, 2003
                
   10.20          Limited Guaranty of Payment Agreement dated August 13, 2003 by
                  MXL Industries, Inc. for the benefit of Wachovia Bank,
                  National Association. Incorporated herein by reference to
                  Exhibit 10.12 to the Registrant's Form 10-Q for the quarter
                  ended June 30, 2003
                
   10.21          Rights Agreement, dated as of June 23, 1997, between National
                  Patent Development Corporation and Computershare Investor
                  Services LLC, as Rights Agent, which includes, as Exhibit A
                  thereto, the Resolution of the Board of Directors with respect
                  to Series A Junior Participating Preferred Stock, as Exhibit B
                  thereto, the form of Rights Certificate and as Exhibit C
                  thereto the form of Summary of Rights. Incorporated herein by
                  reference to Exhibit 4.1 of the Registrant's Form 8-K filed on
                  July 17, 1997.
                
   10.22          Amendment, dated as of July 30, 1999, to the Rights Agreement
                  dated as of June 23, 1997, between the Computershare Investor
                  Services LLC, as Rights Agent. Incorporated herein by
                  reference to Exhibit 4.2 of the Registrant's report on Form
                  8-A12B/A filed on August 2, 1999.
                
   10.23          Amendment, dated as of December 16, 1999, to the Rights
                  Agreement dated as of June 23, 1997, between the Registrant
                  and Computershare Investor Services LLC, as Rights Agent.
                  Incorporated herein by reference to Exhibit 4.2 of the
                  Company's report on From 8-A12B/A filed on December 17, 1999.
                
   10.24          Agreement dated, December 29, 1998, among the Registrant,
                  Jerome I. Feldman and Martin M. Pollak. . Incorporated herein
                  by reference to Exhibit 10.11 of the Registrant's Form 10K for
                  the year ended December 31, 1998.
                
   10.25          Subscription Agreement dated as of October 19, 2001 between
                  the Registrant and Bedford Oak Partners, L.P. Incorporated
                  herein by reference to Exhibit 10.21 to the Registrant's
                  Annual Report on Form 10-K for the year ended December 31,
                  2001.
                
   10.26          Subscription Agreement dated as of May 3, 2002 by and between
                  the Registrant and Bedford Oak Partners, L.P. Incorporated
                  herein by reference to Exhibit 10.3 to the Registrant's Form
                  10-Q for the second quarter ended March 31, 2002.
                

                                       iii

   10.27          Investor Rights Agreement dated as of December 27, 2001 among
                  the Registrant, Hydro Med Sciences and certain Institutional
                  Investors. Incorporated herein by reference to Exhibit 10.23
                  to the Registrants Annual Report on Form 10-K for the year
                  ended December 31, 2001.
                
   10.28          Stock Purchase Agreement dated as of December 27, 2001 among
                  the Registrant, Hydro Med Sciences and certain Institutional
                  Investors. Incorporated herein by reference to Exhibit 10.24
                  to the Registrant's Annual Report on Form 10-K for the year
                  ended December 31, 2001.
                
   10.29          Right of First Refusal Co-Sale Agreement dated as of December
                  27, 2001 among the Registrant, Hydro Med Sciences and certain
                  Institutional Investors. Incorporated herein by reference to
                  Exhibit 10.25 to the Registrant's Annual Report on Form 10-K
                  for the year ended December 31, 2001.
                
   10.30          Termination Agreement dated as of December 21, 2001 between
                  Hydro Med Sciences and Shire US Inc. Incorporated herein by
                  reference to Exhibit 10.26 to the Registrant's Annual Report
                  on Form 10-K for the year ended December 31, 2002.
                
   10.31          Stock Purchase Agreement dated as of May 30, 2003, by and
                  among Hydro Med Sciences, Inc. and Investors. Incorporated
                  herein by reference to Exhibit 10.32 of the Registrant's
                  Annual Report on Form 10-K for the year ended December 31,
                  2003.
                
   10.32          Amendment No. 1 to Stock Purchase Agreement dated November 18,
                  2003 by and among Valera Pharmaceutical, Inc. (f/k/a Hydro Med
                  Sciences, Inc.) and Investors. Incorporated herein by
                  reference to Exhibit 10.33 of the Registrant's Annual Report
                  on Form 10-K for the year ended December 31, 2003.
                
   10.33          Amended and Restated Investor Rights Agreement dated May 30,
                  2003, by and among Hydro Med Sciences, Inc. and Investors.
                  Incorporated herein by reference to Exhibit 10.34 of the
                  Registrant's Annual Report on Form 10-K for the year ended
                  December 31, 2003.
                
   10.34          Amended and Restated Investor Right of First Refusal and
                  Co-Sale Agreement dated as of May 30, 2003 by and among Hydro
                  Med Sciences, Inc. and Investors. Incorporated herein by
                  reference to Exhibit 10.35 of the Registrant's Annual Report
                  on Form 10-K for the year ended December 31, 2003.
                
   10.35          Amended Note dated December 19, 2003 in the amount of
                  $2,800,000 payable by Five Star Products, Inc. to JL
                  Distributors, a wholly owned subsidiary of the Registrant.
                  Incorporated herein by reference to Exhibit 10.36 of the
                  Registrant's Annual Report on Form 10-K for the year ended
                  December 31, 2003.

   10.36          Amended Note dated March 31, 2003 in the amount of $2,800,000
                  payable by Five Star Products, Inc. to JL Distributors, a
                  wholly owned subsidiary of the Registrant. Incorporated herein
                  by reference to Exhibit 10.37 of the Registrant's Annual
                  Report on Form 10-K for the year ended December 31, 2003.


                                       iv

   10.37          Tax Sharing Agreement dated as of February 1, 2004 between
                  Registrant and Five Star Products. Incorporated herein by
                  reference to Exhibit 10.38 of the Registrant's Annual Report
                  on Form 10-K for the year ended December 31, 2003.
                
   10.38          Conversion Letter dated January 22, 2004 between the
                  Registrant and Five Star Products. Incorporated herein by
                  reference to Exhibit 10.39 of the Registrant's Annual Report
                  on Form 10-K for the year ended December 31, 2003.
                
   10.39          Agreement of Subordination & Assignment dated as of June 30,
                  2003 by JL Distributors in Favor of Fleet Capital Corporation.
                  Incorporated herein by reference to Exhibit 10.40 of the
                  Registrant's Annual Report on Form 10-K for the year ended
                  December 31, 2003.
                
   10.40          Stock Purchase Agreement dated as of May 3, 2002 by and
                  between the Registrant and EGI-Fund(02)04 Investors, L.L.L.
                  Incorporated herein by reference to Exhibit 10.1 to the
                  Registrant's Form 10-Q for the second quarter ended March 31,
                  2002.
                
   10.41          Subscription Agreement dated as of May 3, 2002 by and between
                  the Registrant and Marshall Geller. Incorporated herein by
                  reference to Exhibit 10.4 to the Registrant's Form 10-Q for
                  the second quarter ended March 31, 2002.
                
   10.42          Form of Officer's Pledge Agreement. Incorporated herein by
                  reference to Exhibit 10.33 to the Registrant's Form 10-K for
                  the year ended December 31, 2002.
                
   10.43          Form of Officer's Promissory Note. Incorporated herein by
                  reference to Exhibit 10.34 to the Registrant's Form 10-K for
                  the year ended December 31, 2002.
                
   10.44          Sublease Agreement dated as of December 13, 2002 between the
                  Registrant and Austin Nichols & Company, Inc. Incorporated
                  herein by reference to Exhibit 10.35 to the Registrant's Form
                  10-K for the year ended December 31, 2002.
                
   10.45          Lease Agreement dated as of July 5, 2002 between the
                  Registrant's wholly owned subsidiary, General Physics
                  Corporation and Riggs Company. Incorporated herein by
                  reference to Exhibit 10.36 to the Registrant's Form 10-K for
                  the year ended December 31, 2002.
                
   10.46          Note and Warrant Purchase Agreement dated August 8, 2003 among
                  GP Strategies Corporation, National Patent Development
                  Corporation and Gabelli Funds, LLC. Incorporated herein by
                  reference to Exhibit 10.0 to the Registrant's Form 10-Q for
                  the quarter ended June 30, 2003.
                
   10.47          Form of GP Strategies Corporation 6% Conditional Subordinated
                  Note due 2008 dated August 14, 2003. Incorporated herein by
                  reference to Exhibit 10.01 to the Registrant's Form 10-Q for
                  the quarter ended June 30, 2003.


                                        v

   10.47          Form of GP Strategies Corporation Warrant Certificate dated
                  August 14, 2003. Incorporated herein by reference to Exhibit
                  10.02 to the Registrant's Form 10-Q for the quarter ended June
                  30, 2003.
                
   10.49          Form of National Patent Development Corporation Warrant
                  Certificate dated August 14, 2003. Incorporated herein by
                  reference to Exhibit 10.03 to the Registrant's Form 10-Q for
                  the quarter ended June 30, 2003.
                
   10.50          Mortgage Security Agreement and Assignment of Leases dated
                  August 14, 2003 between GP Strategies Corporation and Gabelli
                  Funds, LLC. Incorporated herein by reference to Exhibit 10.04
                  to the Registrant's Form 10-Q for the quarter ended June 30,
                  2003.
                
   10.51          Registration Rights Agreement dated August 14, 2003 between GP
                  Strategies and Gabelli Funds, LLC. Incorporated herein by
                  reference to Exhibit 10.05 to the Registrant's Form 10-Q for
                  the quarter ended June 30, 2003.
                
   10.52          Registration Rights Agreement dated August 14, 2003 between
                  National Patent Development Corporation and Gabelli Funds,
                  LLC. Incorporated herein by reference to Exhibit 10.06 to the
                  Registrant's Form 10-Q for the quarter ended June 30, 2003.
                
   10.53          Indemnity Agreement dated August 14, 2003 by GP Strategies
                  Corporation for the benefit of National Patent Development
                  Corporation and MXL Industries, Inc. Incorporated herein by
                  reference to Exhibit 10.07 to the Registrant's Form 10-Q for
                  the quarter ended June 30, 2003.
                
   10.54          Subordination Agreement dated August 14, 2003 among GP
                  Strategies Corporation, Gabelli Funds, LLC, as Agent on behalf
                  of the holders of the Company's 6% Conditional Subordinated
                  Notes due 2008 and Wachovia Bank, National Association.
                  Incorporated herein by reference to Exhibit 10.08 to the
                  Registrant's Form 10-Q for the quarter ended June 30, 2003.
                
   10.55          Purchase and Sale Agreement dated October 21, 2003 by and
                  between GP Strategies Corporation and ManTech International.
                  Incorporated herein by reference to Exhibit 10.1 to the
                  Registrant's Form 8-K dated October 23, 2003.
                
   10.56          Teaming Agreement dated October 21, 2003 by and between GP
                  Strategies Corporation and ManTech International. Incorporated
                  herein by reference to Exhibit 10.2 to the Registrant's Form
                  8-K dated October 23, 2003.
                
   10.57          $5,250,955 Promissory Note dated October 21, 2003 of GP
                  Strategies Corporation. Incorporated herein by reference to
                  Exhibit 10.3 of the Registrant's Form 8-K dated October 23,
                  2003.
                
   10.58          Management Service Agreement dated January 1, 2004 between the
                  Registrant and GSE Systems, Inc. Incorporated herein by
                  reference to Exhibit 10.60 of the Registrant's Annual Report
                  on Form 10-K for the year ended December 31, 2003.


                                       vi

   10.59          Form of Management Agreement between the Registrant and
                  National Patent Development Corporation. Incorporated herein
                  by reference to Exhibit 10.1 of National Patent Development's
                  Corporation Form S-1, Registration No. 333-118568.
                
   10.60          Form of Management Agreement between National Patent
                  Development Corporation and the Registrant. Incorporated
                  herein by reference to Exhibit 10.2. of National Patent
                  Development Corporation's Form S-1, Registration No.
                  333-118568.
                
   10.61          Form of Management Agreement between National Patent
                  Development Corporation and the Registrant. Incorporated
                  herein by references to Exhibit 10.2 of National Patent
                  Development Corporation's Form S-1, Registration No.
                  333-118568.
                
   10.62          Form of Tax Sharing Agreement between the Registrant and
                  National Patent Development Corporation. Incorporated herein
                  by reference to Exhibit 10.4 of National Patent Development
                  Corporation's Form S-1, Registration No. 333-118568.
                
   10.63          Form of Distribution Agreement between the Registrant and
                  National Patent Development Corporation. Incorporated herein
                  by reference to Exhibit 2.1 of National Patent Development
                  Corporation's Form S-1, Registration No. 333-118568.
                
   14.1           Code of Ethics Policy. Incorporated herein by reference to
                  Exhibit 14.1 of the Registrant's Annual Report on Form 10-K
                  for the year ended December 31, 2003.
                
   18             Not Applicable
                
   19             Not Applicable
                
   20             Not Applicable
                
   21             Subsidiaries of the Registrant **
                
   22             Not Applicable
                
   23             Consent of KPMG LLP, Independent Registered Public Accounting
                  Firm **
                
   23.1           Consent of Eisner LLP, Independent Registered Public
                  Accounting Firm **
                
   28             Not Applicable
                
   31             Certification of Chief Executive Officer and Chief Financial
                  Officer *
                
   32             Certification Pursuant to Section 18 U.S.C. Section 1350 *


                                       vii

*  Filed herewith.
** Previously Filed


                                      viii